Flat
NW6
1 bed
1 bath
Lichfield House, Tollgate Gardens, Westminster NW6
London, England · NW6
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£2,938
↗ 2%After 5 Years
Change In Property Value
£53,679
↗ 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 | £24,960 | £25,334 | £25,968 | £26,617 | £27,415 | £130,295 |
| Total Expenses | £25,127 | £25,210 | £25,317 | £25,426 | £25,548 | £126,628 |
| Profit Before Tax | £-167 | £124 | £651 | £1,191 | £1,867 | £3,667 |
| Profit After Tax | £-167 | £100 | £527 | £965 | £1,513 | £2,938 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £-162 | £106 | £10,928 | £19,529 | £26,216 | £56,617 |
| 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