Flat
NW2
5 beds
3 baths
Pennine Drive, London NW2
London, England · NW2
View property listing
Initial Investment
£512,250First YearProfit From Rental Income
£44,553
↗ 9%After 5 Years
Change In Property Value
£147,101
↗ 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 | £74,100 | £75,211 | £77,092 | £79,019 | £81,390 | £386,812 |
| Total Expenses | £65,947 | £66,104 | £66,335 | £66,572 | £66,851 | £331,809 |
| Profit Before Tax | £8,153 | £9,107 | £10,757 | £12,447 | £14,538 | £55,003 |
| Profit After Tax | £6,604 | £7,377 | £8,713 | £10,082 | £11,776 | £44,553 |
| Change In Property Value | £14 | £14 | £28,501 | £50,874 | £67,698 | £147,101 |
| Net Return | £6,618 | £7,391 | £37,214 | £60,956 | £79,474 | £191,653 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 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