Flat
NW7
2 beds
2 baths
Garrison Heights, Henry Darlot Drive NW7
London, England · NW7
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£35,223
↗ 19%After 5 Years
Change In Property Value
£59,356
↗ 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 | £37,128 | £37,685 | £38,627 | £39,593 | £40,781 | £193,813 |
| Total Expenses | £29,759 | £29,889 | £30,053 | £30,220 | £30,408 | £150,329 |
| Profit Before Tax | £7,369 | £7,796 | £8,574 | £9,373 | £10,373 | £43,485 |
| Profit After Tax | £5,969 | £6,315 | £6,945 | £7,592 | £8,402 | £35,223 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £5,975 | £6,320 | £18,445 | £28,120 | £35,719 | £94,579 |
| 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