Flat
NW7
2 beds
2 baths
Henry Darlot Drive, Mill Hill NW7
London, England · NW7
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£15,139
↗ 8%After 5 Years
Change In Property Value
£59,356
↗ 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 | £30,480 | £30,937 | £31,711 | £32,503 | £33,478 | £159,110 |
| Total Expenses | £27,861 | £27,953 | £28,073 | £28,196 | £28,336 | £140,420 |
| Profit Before Tax | £2,619 | £2,984 | £3,637 | £4,307 | £5,142 | £18,690 |
| Profit After Tax | £2,121 | £2,417 | £2,946 | £3,489 | £4,165 | £15,139 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £2,127 | £2,423 | £14,447 | £24,017 | £31,482 | £74,495 |
| Return From Rental Income (%) | 1% | 1% | 2% | 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