Flat
NW4
1 bed
1 bath
Finchley Lane, London NW4
London, England · NW4
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-2,388
↘ -4%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
30%
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 | £11,004 | £11,169 | £11,448 | £11,734 | £12,087 | £57,442 |
| Total Expenses | £11,829 | £11,891 | £11,962 | £12,035 | £12,113 | £59,830 |
| Profit Before Tax | £-825 | £-722 | £-514 | £-300 | £-26 | £-2,388 |
| Profit After Tax | £-825 | £-722 | £-514 | £-300 | £-26 | £-2,388 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £-823 | £-720 | £3,886 | £7,554 | £10,426 | £20,323 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change