Flat
NW4
4 beds
1 bath
Park View Gardens, London NW4
London, England · NW4
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£102,589
↗ 21%After 5 Years
Change In Property Value
£139,359
↗ 10%After 5 Years
Return On Investment
50%
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 | £86,184 | £87,477 | £89,664 | £91,905 | £94,662 | £449,892 |
| Total Expenses | £64,180 | £64,355 | £64,617 | £64,885 | £65,203 | £323,239 |
| Profit Before Tax | £22,004 | £23,122 | £25,047 | £27,021 | £29,459 | £126,653 |
| Profit After Tax | £17,824 | £18,729 | £20,288 | £21,887 | £23,862 | £102,589 |
| Change In Property Value | £14 | £14 | £27,001 | £48,196 | £64,135 | £139,359 |
| Net Return | £17,837 | £18,742 | £47,289 | £70,083 | £87,997 | £241,948 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change