Flat
NW4
4 beds
2 baths
Audley Road, London NW4
London, England · NW4
View property listing
Initial Investment
£282,500First YearProfit From Rental Income
£60,647
↗ 21%After 5 Years
Change In Property Value
£86,712
↗ 10%After 5 Years
Return On Investment
52%
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 | £53,628 | £54,432 | £55,793 | £57,188 | £58,904 | £279,945 |
| Total Expenses | £40,690 | £40,816 | £40,995 | £41,179 | £41,393 | £205,073 |
| Profit Before Tax | £12,938 | £13,616 | £14,798 | £16,009 | £17,511 | £74,873 |
| Profit After Tax | £10,480 | £11,029 | £11,986 | £12,968 | £14,184 | £60,647 |
| Change In Property Value | £8 | £8 | £16,800 | £29,989 | £39,906 | £86,712 |
| Net Return | £10,488 | £11,038 | £28,787 | £42,956 | £54,090 | £147,359 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change