Flat
NW3
2 beds
2 baths
Antrim Road, London NW3
London, England · NW3
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£64,274
↗ 16%After 5 Years
Change In Property Value
£118,713
↗ 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 | £74,256 | £75,370 | £77,254 | £79,185 | £81,561 | £387,626 |
| Total Expenses | £60,977 | £61,271 | £61,629 | £61,996 | £62,403 | £308,275 |
| Profit Before Tax | £13,279 | £14,099 | £15,625 | £17,189 | £19,158 | £79,351 |
| Profit After Tax | £10,756 | £11,420 | £12,656 | £13,923 | £15,518 | £64,274 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £10,768 | £11,432 | £35,657 | £54,979 | £70,152 | £182,987 |
| 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