Flat
NW7
2 beds
2 baths
Regiment Hill, Twinn Building NW7
London, England · NW7
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£11,224
↗ 7%After 5 Years
Change In Property Value
£49,550
↗ 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 | £25,440 | £25,822 | £26,467 | £27,129 | £27,943 | £132,800 |
| Total Expenses | £23,588 | £23,672 | £23,780 | £23,890 | £24,014 | £118,943 |
| Profit Before Tax | £1,852 | £2,149 | £2,687 | £3,239 | £3,929 | £13,857 |
| Profit After Tax | £1,500 | £1,741 | £2,177 | £2,624 | £3,182 | £11,224 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £1,505 | £1,746 | £11,777 | £19,760 | £25,986 | £60,774 |
| 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