Flat
NW6
2 beds
2 baths
Compayne Gardens, South Hampstead NW6
London, England · NW6
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£33,194
↗ 20%After 5 Years
Change In Property Value
£51,614
↗ 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 | £32,280 | £32,764 | £33,583 | £34,423 | £35,456 | £168,506 |
| Total Expenses | £25,266 | £25,365 | £25,494 | £25,626 | £25,776 | £127,526 |
| Profit Before Tax | £7,015 | £7,400 | £8,090 | £8,797 | £9,679 | £40,980 |
| Profit After Tax | £5,682 | £5,994 | £6,553 | £7,126 | £7,840 | £33,194 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £5,687 | £5,999 | £16,553 | £24,976 | £31,594 | £84,808 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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