Flat
NW6
2 beds
1 bath
Acol Road, London NW6
London, England · NW6
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£48,664
↗ 21%After 5 Years
Change In Property Value
£71,744
↗ 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 | £44,868 | £45,541 | £46,680 | £47,847 | £49,282 | £234,217 |
| Total Expenses | £34,521 | £34,645 | £34,812 | £34,982 | £35,178 | £174,138 |
| Profit Before Tax | £10,347 | £10,896 | £11,868 | £12,864 | £14,104 | £60,079 |
| Profit After Tax | £8,381 | £8,826 | £9,613 | £10,420 | £11,424 | £48,664 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £8,388 | £8,833 | £23,513 | £35,232 | £44,442 | £120,408 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 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