Flat
NW4
2 beds
1 bath
High Mount, Station Road, London NW4
London, England · NW4
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£24,726
↗ 16%After 5 Years
Change In Property Value
£48,001
↗ 10%After 5 Years
Return On Investment
48%
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 | £30,024 | £30,474 | £31,236 | £32,017 | £32,978 | £156,729 |
| Total Expenses | £24,953 | £25,079 | £25,230 | £25,385 | £25,556 | £126,204 |
| Profit Before Tax | £5,071 | £5,395 | £6,006 | £6,632 | £7,422 | £30,526 |
| Profit After Tax | £4,107 | £4,370 | £4,865 | £5,372 | £6,012 | £24,726 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £4,112 | £4,375 | £14,165 | £21,973 | £28,103 | £72,727 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change