Flat
NW7
1 bed
1 bath
Holders Hill Road, Royal Court NW7
London, England · NW7
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£3,843
↗ 4%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
37%
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 | £15,900 | £16,138 | £16,542 | £16,956 | £17,464 | £83,000 |
| Total Expenses | £15,493 | £15,562 | £15,646 | £15,731 | £15,824 | £78,256 |
| Profit Before Tax | £408 | £576 | £896 | £1,225 | £1,640 | £4,744 |
| Profit After Tax | £330 | £467 | £726 | £992 | £1,328 | £3,843 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £333 | £470 | £6,726 | £11,702 | £15,580 | £34,812 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change