Flat
NW6
2 beds
2 baths
Beaufort Court, Maygrove Road NW6
London, England · NW6
View property listing
Initial Investment
£300,000First YearProfit From Rental Income
£49,267
↗ 16%After 5 Years
Change In Property Value
£91,873
↗ 10%After 5 Years
Return On Investment
47%
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 | £57,468 | £58,330 | £59,788 | £61,283 | £63,121 | £299,991 |
| Total Expenses | £47,304 | £47,533 | £47,813 | £48,100 | £48,417 | £239,167 |
| Profit Before Tax | £10,164 | £10,797 | £11,975 | £13,183 | £14,705 | £60,824 |
| Profit After Tax | £8,233 | £8,745 | £9,700 | £10,678 | £11,911 | £49,267 |
| Change In Property Value | £9 | £9 | £17,800 | £31,774 | £42,282 | £91,873 |
| Net Return | £8,242 | £8,754 | £27,500 | £42,452 | £54,192 | £141,140 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change