Flat
NW3
2 beds
2 baths
Frognal, London NW3
London, England · NW3
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£73,799
↗ 22%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
52%
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 | £63,840 | £64,798 | £66,418 | £68,078 | £70,120 | £333,253 |
| Total Expenses | £48,059 | £48,201 | £48,406 | £48,616 | £48,863 | £242,144 |
| Profit Before Tax | £15,781 | £16,597 | £18,012 | £19,462 | £21,258 | £91,110 |
| Profit After Tax | £12,783 | £13,443 | £14,590 | £15,765 | £17,219 | £73,799 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £12,793 | £13,453 | £34,590 | £51,465 | £64,726 | £177,028 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change