Flat
NW2
1 bed
1 bath
Upton Close, London NW2
London, England · NW2
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£382
↗ 1%After 5 Years
Change In Property Value
£24,775
↗ 10%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 | £12,480 | £12,667 | £12,984 | £13,308 | £13,708 | £65,147 |
| Total Expenses | £12,770 | £12,835 | £12,909 | £12,986 | £13,068 | £64,568 |
| Profit Before Tax | £-290 | £-168 | £75 | £323 | £639 | £579 |
| Profit After Tax | £-290 | £-168 | £60 | £261 | £518 | £382 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £-288 | £-165 | £4,860 | £8,830 | £11,920 | £25,157 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change