Flat
NW6
2 beds
1 bath
Mortimer Crescent, Maida Vale NW6
London, England · NW6
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£24,103
↗ 18%After 5 Years
Change In Property Value
£42,324
↗ 10%After 5 Years
Return On Investment
50%
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 | £26,472 | £26,869 | £27,541 | £28,229 | £29,076 | £138,187 |
| Total Expenses | £21,457 | £21,555 | £21,677 | £21,802 | £21,941 | £108,431 |
| Profit Before Tax | £5,015 | £5,314 | £5,864 | £6,428 | £7,136 | £29,756 |
| Profit After Tax | £4,062 | £4,304 | £4,750 | £5,206 | £5,780 | £24,103 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £4,066 | £4,308 | £12,950 | £19,844 | £25,258 | £66,426 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change