Flat
NW3
2 beds
2 baths
Kidderpore Avenue, Mondrian House NW3
London, England · NW3
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£55,573
↗ 16%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
46%
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 | £64,560 | £65,528 | £67,167 | £68,846 | £70,911 | £337,012 |
| Total Expenses | £53,088 | £53,345 | £53,658 | £53,979 | £54,334 | £268,403 |
| Profit Before Tax | £11,472 | £12,184 | £13,508 | £14,867 | £16,578 | £68,609 |
| Profit After Tax | £9,292 | £9,869 | £10,942 | £12,042 | £13,428 | £55,573 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £9,302 | £9,879 | £30,942 | £47,743 | £60,935 | £158,802 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change