Flat
NW3
1 bed
1 bath
Kidderpore Green, Hampstead NW3
London, England · NW3
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£17,328
↗ 10%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
42%
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 | £33,900 | £34,408 | £35,269 | £36,150 | £37,235 | £176,963 |
| Total Expenses | £30,678 | £30,878 | £31,103 | £31,332 | £31,579 | £155,570 |
| Profit Before Tax | £3,222 | £3,531 | £4,166 | £4,818 | £5,656 | £21,393 |
| Profit After Tax | £2,610 | £2,860 | £3,375 | £3,903 | £4,582 | £17,328 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £2,615 | £2,865 | £13,875 | £22,645 | £29,523 | £71,523 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change