Flat
NW4
3 beds
2 baths
Rochester Court, London NW4
London, England · NW4
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£10,759
↗ 5%After 5 Years
Change In Property Value
£67,099
↗ 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 | £32,496 | £32,983 | £33,808 | £34,653 | £35,693 | £169,634 |
| Total Expenses | £31,038 | £31,133 | £31,259 | £31,387 | £31,534 | £156,350 |
| Profit Before Tax | £1,458 | £1,850 | £2,550 | £3,266 | £4,159 | £13,283 |
| Profit After Tax | £1,181 | £1,499 | £2,065 | £2,646 | £3,369 | £10,759 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £1,187 | £1,505 | £15,065 | £25,851 | £34,249 | £77,858 |
| 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