Flat
NW4
4 beds
3 baths
Southfields, London NW4
London, England · NW4
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£77,912
↗ 22%After 5 Years
Change In Property Value
£108,390
↗ 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 | £67,032 | £68,037 | £69,738 | £71,482 | £73,626 | £349,916 |
| Total Expenses | £50,362 | £50,508 | £50,722 | £50,940 | £51,197 | £253,729 |
| Profit Before Tax | £16,670 | £17,529 | £19,017 | £20,542 | £22,429 | £96,187 |
| Profit After Tax | £13,503 | £14,198 | £15,404 | £16,639 | £18,168 | £77,912 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £13,513 | £14,209 | £36,404 | £54,125 | £68,051 | £186,302 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change