Flat
NW3
0 beds
1 bath
Adamson Road, London NW3
London, England · NW3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£25,976
↗ 22%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
54%
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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £18,700 | £18,768 | £18,860 | £18,953 | £19,061 | £94,342 |
| Profit Before Tax | £5,516 | £5,811 | £6,334 | £6,870 | £7,537 | £32,069 |
| Profit After Tax | £4,468 | £4,707 | £5,131 | £5,565 | £6,105 | £25,976 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £4,472 | £4,711 | £12,631 | £18,953 | £23,921 | £64,686 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change