Flat
NW4
2 beds
1 bath
Arendale Court, Hendon Way NW4
London, England · NW4
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£34,898
↗ 23%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
54%
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 | £30,672 | £31,132 | £31,910 | £32,708 | £33,689 | £160,112 |
| Total Expenses | £23,213 | £23,289 | £23,394 | £23,503 | £23,629 | £117,027 |
| Profit Before Tax | £7,459 | £7,843 | £8,516 | £9,205 | £10,061 | £43,085 |
| Profit After Tax | £6,042 | £6,353 | £6,898 | £7,456 | £8,149 | £34,898 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £6,047 | £6,358 | £16,398 | £24,414 | £30,715 | £83,932 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change