Flat
NW4
2 beds
1 bath
Alwyn Gardens, London NW4
London, England · NW4
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£19,260
↗ 19%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
51%
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 | £21,996 | £22,326 | £22,884 | £23,456 | £24,160 | £114,822 |
| Total Expenses | £17,992 | £18,087 | £18,201 | £18,318 | £18,446 | £91,044 |
| Profit Before Tax | £4,004 | £4,238 | £4,683 | £5,138 | £5,714 | £23,778 |
| Profit After Tax | £3,243 | £3,433 | £3,793 | £4,162 | £4,629 | £19,260 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £3,246 | £3,436 | £10,393 | £15,943 | £20,306 | £53,325 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change