Flat
NW2
4 beds
2 baths
North Circular Road, London NW2
London, England · NW2
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£7,165
↗ 5%After 5 Years
Change In Property Value
£43,356
↗ 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 | £21,840 | £22,168 | £22,722 | £23,290 | £23,989 | £114,008 |
| Total Expenses | £20,848 | £20,926 | £21,025 | £21,125 | £21,238 | £105,162 |
| Profit Before Tax | £993 | £1,241 | £1,697 | £2,165 | £2,751 | £8,846 |
| Profit After Tax | £804 | £1,005 | £1,375 | £1,753 | £2,228 | £7,165 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £808 | £1,010 | £9,775 | £16,748 | £22,181 | £50,521 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| 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