Flat
NW6
6 beds
3 baths
Dunster Gardens, London NW6
London, England · NW6
View property listing
Initial Investment
£460,250First YearProfit From Rental Income
£20,004
↗ 4%After 5 Years
Change In Property Value
£133,681
↗ 10%After 5 Years
Return On Investment
33%
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 | £62,160 | £63,092 | £64,670 | £66,286 | £68,275 | £324,484 |
| Total Expenses | £59,595 | £59,734 | £59,935 | £60,141 | £60,382 | £299,787 |
| Profit Before Tax | £2,565 | £3,358 | £4,735 | £6,146 | £7,893 | £24,696 |
| Profit After Tax | £2,078 | £2,720 | £3,835 | £4,978 | £6,393 | £20,004 |
| Change In Property Value | £13 | £13 | £25,901 | £46,232 | £61,522 | £133,681 |
| Net Return | £2,090 | £2,733 | £29,736 | £51,211 | £67,915 | £153,685 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 1% | 6% | 11% | 15% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change