Flat
NW4
6 beds
3 baths
Audley Road, London NW4
London, England · NW4
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£81,102
↗ 25%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
56%
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 | £63,648 | £64,603 | £66,218 | £67,873 | £69,909 | £332,251 |
| Total Expenses | £46,056 | £46,198 | £46,402 | £46,611 | £46,858 | £232,125 |
| Profit Before Tax | £17,592 | £18,405 | £19,816 | £21,262 | £23,052 | £100,127 |
| Profit After Tax | £14,249 | £14,908 | £16,051 | £17,222 | £18,672 | £81,102 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £14,259 | £14,918 | £35,051 | £51,138 | £63,804 | £179,170 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change