Flat
NW4
3 beds
1 bath
Kings Close, London NW4
London, England · NW4
View property listing
Initial Investment
£250,982First YearProfit From Rental Income
£13,742
↗ 5%After 5 Years
Change In Property Value
£77,416
↗ 10%After 5 Years
Return On Investment
36%
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 | £37,500 | £38,062 | £39,014 | £39,989 | £41,189 | £195,755 |
| Total Expenses | £35,504 | £35,607 | £35,745 | £35,886 | £36,049 | £178,790 |
| Profit Before Tax | £1,996 | £2,456 | £3,269 | £4,103 | £5,140 | £16,965 |
| Profit After Tax | £1,617 | £1,989 | £2,648 | £3,324 | £4,164 | £13,742 |
| Change In Property Value | £7 | £7 | £14,999 | £26,774 | £35,628 | £77,416 |
| Net Return | £1,624 | £1,997 | £17,648 | £30,097 | £39,792 | £91,158 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change