Flat
NW3
1 bed
2 baths
Shannon Court, London NW3
London, England · NW3
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£94,363
↗ 21%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
51%
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 | £79,800 | £80,997 | £83,022 | £85,097 | £87,650 | £416,567 |
| Total Expenses | £59,574 | £59,739 | £59,985 | £60,236 | £60,534 | £300,069 |
| Profit Before Tax | £20,226 | £21,258 | £23,037 | £24,861 | £27,116 | £116,498 |
| Profit After Tax | £16,383 | £17,219 | £18,660 | £20,138 | £21,964 | £94,363 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £16,396 | £17,231 | £43,660 | £64,763 | £81,348 | £223,399 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change