Flat
NW2
1 bed
1 bath
5 Madoc Close, London NW2
London, England · NW2
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£5,693
↗ 5%After 5 Years
Change In Property Value
£39,227
↗ 10%After 5 Years
Return On Investment
37%
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 | £19,764 | £20,060 | £20,562 | £21,076 | £21,708 | £103,171 |
| Total Expenses | £19,053 | £19,129 | £19,222 | £19,317 | £19,423 | £96,143 |
| Profit Before Tax | £711 | £932 | £1,340 | £1,759 | £2,285 | £7,028 |
| Profit After Tax | £576 | £755 | £1,086 | £1,425 | £1,851 | £5,693 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £580 | £759 | £8,686 | £14,991 | £19,904 | £44,919 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change