Flat
NW5
1 bed
1 bath
Grafton Road, London NW5
London, England · NW5
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£20,211
↗ 17%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
49%
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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £20,063 | £20,163 | £20,283 | £20,407 | £20,543 | £101,459 |
| Profit Before Tax | £4,153 | £4,417 | £4,910 | £5,417 | £6,055 | £24,952 |
| Profit After Tax | £3,364 | £3,577 | £3,977 | £4,387 | £4,904 | £20,211 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £3,368 | £3,581 | £11,478 | £17,775 | £22,720 | £58,922 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change