Flat
NW7
2 beds
1 bath
Abercorn Close, Mill Hill NW7
London, England · NW7
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£48,111
↗ 24%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
55%
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 | £40,200 | £40,803 | £41,823 | £42,869 | £44,155 | £209,849 |
| Total Expenses | £29,825 | £29,931 | £30,076 | £30,225 | £30,396 | £150,453 |
| Profit Before Tax | £10,375 | £10,872 | £11,747 | £12,644 | £13,759 | £59,396 |
| Profit After Tax | £8,404 | £8,806 | £9,515 | £10,242 | £11,145 | £48,111 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £8,410 | £8,812 | £21,515 | £31,662 | £39,649 | £110,048 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change