Flat
NW4
3 beds
2 baths
Holders Hill Road, Hendon NW4
London, England · NW4
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£46,922
↗ 16%After 5 Years
Change In Property Value
£87,744
↗ 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 | £54,876 | £55,699 | £57,092 | £58,519 | £60,274 | £286,460 |
| Total Expenses | £45,199 | £45,419 | £45,687 | £45,961 | £46,265 | £228,532 |
| Profit Before Tax | £9,677 | £10,280 | £11,404 | £12,558 | £14,010 | £57,928 |
| Profit After Tax | £7,838 | £8,327 | £9,238 | £10,172 | £11,348 | £46,922 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £7,847 | £8,335 | £26,238 | £40,517 | £51,729 | £134,666 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change