Flat
NW4
2 beds
1 bath
Minstrel Court, Wenlock Gardens, London NW4
London, England · NW4
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£16,215
↗ 15%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
47%
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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £19,346 | £19,453 | £19,579 | £19,708 | £19,849 | £97,936 |
| Profit Before Tax | £3,250 | £3,482 | £3,929 | £4,388 | £4,970 | £20,018 |
| Profit After Tax | £2,633 | £2,820 | £3,182 | £3,554 | £4,026 | £16,215 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £2,636 | £2,824 | £10,183 | £16,049 | £20,653 | £52,345 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change