Flat
NW3
3 beds
2 baths
Primrose Hill Road, London NW3
London, England · NW3
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£67,158
↗ 16%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
45%
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 | £77,484 | £78,646 | £80,612 | £82,628 | £85,107 | £404,477 |
| Total Expenses | £63,606 | £63,912 | £64,286 | £64,669 | £65,092 | £321,566 |
| Profit Before Tax | £13,878 | £14,734 | £16,326 | £17,959 | £20,014 | £82,911 |
| Profit After Tax | £11,241 | £11,934 | £13,224 | £14,547 | £16,211 | £67,158 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £11,253 | £11,946 | £37,225 | £57,388 | £73,220 | £191,032 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change