Flat
NW7
2 beds
2 baths
Charles Sevright Way, London NW7
London, England · NW7
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£10,620
↗ 7%After 5 Years
Change In Property Value
£48,001
↗ 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 | £24,648 | £25,018 | £25,643 | £26,284 | £27,073 | £128,666 |
| Total Expenses | £22,914 | £22,997 | £23,102 | £23,210 | £23,332 | £115,554 |
| Profit Before Tax | £1,734 | £2,021 | £2,541 | £3,074 | £3,741 | £13,112 |
| Profit After Tax | £1,405 | £1,637 | £2,058 | £2,490 | £3,030 | £10,620 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £1,409 | £1,642 | £11,358 | £19,091 | £25,121 | £58,622 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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