Flat
NW7
2 beds
1 bath
Rowlands Close, Mill Hill NW7
London, England · NW7
View property listing
Initial Investment
£165,250First YearProfit From Rental Income
£12,230
↗ 7%After 5 Years
Change In Property Value
£52,130
↗ 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 | £26,760 | £27,161 | £27,840 | £28,536 | £29,393 | £139,691 |
| Total Expenses | £24,712 | £24,798 | £24,909 | £25,022 | £25,151 | £124,592 |
| Profit Before Tax | £2,048 | £2,363 | £2,932 | £3,514 | £4,242 | £15,099 |
| Profit After Tax | £1,659 | £1,914 | £2,375 | £2,846 | £3,436 | £12,230 |
| Change In Property Value | £5 | £5 | £10,100 | £18,029 | £23,991 | £52,130 |
| Net Return | £1,664 | £1,919 | £12,475 | £20,875 | £27,427 | £64,361 |
| 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