Flat
NW6
2 beds
1 bath
Cambridge Road, London NW6
London, England · NW6
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£4,179
↗ 2%After 5 Years
Change In Property Value
£59,356
↗ 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 | £27,600 | £28,014 | £28,714 | £29,432 | £30,315 | £144,076 |
| Total Expenses | £27,573 | £27,661 | £27,774 | £27,889 | £28,020 | £138,916 |
| Profit Before Tax | £27 | £353 | £941 | £1,543 | £2,295 | £5,159 |
| Profit After Tax | £22 | £286 | £762 | £1,250 | £1,859 | £4,179 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £28 | £292 | £12,262 | £21,778 | £29,176 | £63,535 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 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