Flat
NW4
3 beds
2 baths
Queens Road, London NW4
London, England · NW4
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£38,204
↗ 18%After 5 Years
Change In Property Value
£64,518
↗ 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 | £40,356 | £40,961 | £41,985 | £43,035 | £44,326 | £210,664 |
| Total Expenses | £32,365 | £32,507 | £32,686 | £32,868 | £33,072 | £163,499 |
| Profit Before Tax | £7,991 | £8,454 | £9,300 | £10,167 | £11,254 | £47,165 |
| Profit After Tax | £6,472 | £6,848 | £7,533 | £8,235 | £9,115 | £38,204 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £6,479 | £6,854 | £20,033 | £30,548 | £38,808 | £102,721 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change