Flat
NW11
3 beds
3 baths
Abacus House NW11
Initial Investment
£599,549First YearProfit From Rental Income
£26,188
↗ 4%After 5 Years
Change In Property Value
£174,771
↗ 20%After 5 Years
Return On Investment
34%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £50,004 | £51,004 | £52,279 | £53,586 | £54,926 | £261,799 |
| Total Expenses | £45,414 | £45,641 | £45,887 | £46,138 | £46,389 | £229,469 |
| Profit Before Tax | £4,590 | £5,363 | £6,393 | £7,448 | £8,537 | £32,330 |
| Profit After Tax | £3,718 | £4,344 | £5,178 | £6,033 | £6,915 | £26,188 |
| Change In Property Value | £17,600 | £17,952 | £36,622 | £47,609 | £54,988 | £174,771 |
| Net Return | £21,318 | £22,296 | £41,800 | £53,642 | £61,903 | £200,958 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change