Flat
NW6
2 beds
1 bath
Gondar Mansions, Mill Lane, London NW6
London, England · NW6
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£29,367
↗ 20%After 5 Years
Change In Property Value
£46,453
↗ 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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £22,859 | £22,951 | £23,070 | £23,191 | £23,329 | £115,400 |
| Profit Before Tax | £6,193 | £6,537 | £7,155 | £7,789 | £8,581 | £36,256 |
| Profit After Tax | £5,016 | £5,295 | £5,796 | £6,309 | £6,951 | £29,367 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £5,021 | £5,299 | £14,796 | £22,375 | £28,329 | £75,820 |
| 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