Flat
NW7
2 beds
1 bath
India Way, London NW7
London, England · NW7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£13,081
↗ 8%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
39%
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 | £27,828 | £28,245 | £28,952 | £29,675 | £30,566 | £145,266 |
| Total Expenses | £25,612 | £25,700 | £25,813 | £25,930 | £26,061 | £129,117 |
| Profit Before Tax | £2,216 | £2,546 | £3,138 | £3,746 | £4,504 | £16,149 |
| Profit After Tax | £1,795 | £2,062 | £2,542 | £3,034 | £3,648 | £13,081 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £1,800 | £2,067 | £13,042 | £21,777 | £28,590 | £67,276 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change