Flat
NW3
2 beds
2 baths
Primrose Hill Road, London NW3
London, England · NW3
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£49,557
↗ 16%After 5 Years
Change In Property Value
£92,390
↗ 10%After 5 Years
Return On Investment
47%
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 | £57,792 | £58,659 | £60,125 | £61,628 | £63,477 | £301,682 |
| Total Expenses | £47,567 | £47,798 | £48,080 | £48,368 | £48,687 | £240,501 |
| Profit Before Tax | £10,225 | £10,860 | £12,045 | £13,260 | £14,791 | £61,181 |
| Profit After Tax | £8,282 | £8,797 | £9,757 | £10,741 | £11,980 | £49,557 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £8,291 | £8,806 | £27,657 | £42,693 | £54,499 | £141,947 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change