Flat
NW6
2 beds
1 bath
27-31 Fairfax Road, South Hampstead NW6
London, England · NW6
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£46,932
↗ 19%After 5 Years
Change In Property Value
£77,421
↗ 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 | £48,420 | £49,146 | £50,375 | £51,634 | £53,183 | £252,759 |
| Total Expenses | £38,574 | £38,738 | £38,947 | £39,160 | £39,399 | £194,818 |
| Profit Before Tax | £9,846 | £10,408 | £11,428 | £12,475 | £13,784 | £57,941 |
| Profit After Tax | £7,975 | £8,430 | £9,257 | £10,104 | £11,165 | £46,932 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £7,983 | £8,438 | £24,257 | £36,880 | £46,796 | £124,353 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| 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