Flat
NW4
2 beds
2 baths
Highview House, Queens Road Hendon NW4
London, England · NW4
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£38,331
↗ 18%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
49%
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 | £41,964 | £42,593 | £43,658 | £44,750 | £46,092 | £219,058 |
| Total Expenses | £33,985 | £34,140 | £34,333 | £34,529 | £34,749 | £171,736 |
| Profit Before Tax | £7,979 | £8,453 | £9,326 | £10,220 | £11,343 | £47,322 |
| Profit After Tax | £6,463 | £6,847 | £7,554 | £8,278 | £9,188 | £38,331 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £6,469 | £6,854 | £20,554 | £31,484 | £40,068 | £105,429 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change