Flat
NW2
5 beds
4 baths
Cumbrian Gardens, London NW2
London, England · NW2
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£38,058
↗ 9%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
38%
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 | £65,004 | £65,979 | £67,629 | £69,319 | £71,399 | £339,330 |
| Total Expenses | £58,094 | £58,238 | £58,446 | £58,659 | £58,909 | £292,345 |
| Profit Before Tax | £6,910 | £7,741 | £9,183 | £10,661 | £12,490 | £46,985 |
| Profit After Tax | £5,597 | £6,271 | £7,438 | £8,635 | £10,117 | £38,058 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £5,609 | £6,283 | £32,439 | £53,261 | £69,501 | £167,093 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change