Flat
NW2
0 beds
0 baths
Mapesbury Road, London NW2
London, England · NW2
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-230
↗ 0%After 5 Years
Change In Property Value
£23,226
↗ 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 | £11,700 | £11,875 | £12,172 | £12,477 | £12,851 | £61,076 |
| Total Expenses | £12,097 | £12,160 | £12,233 | £12,307 | £12,387 | £61,185 |
| Profit Before Tax | £-397 | £-285 | £-61 | £169 | £464 | £-110 |
| Profit After Tax | £-397 | £-285 | £-61 | £137 | £375 | £-230 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £-395 | £-283 | £4,439 | £8,170 | £11,065 | £22,997 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 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