Flat
NW8
2 beds
2 baths
21 Wellington Road NW8
London, England · NW8
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£23,208
↗ 9%After 5 Years
Change In Property Value
£82,583
↗ 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 | £51,648 | £52,423 | £53,733 | £55,077 | £56,729 | £269,610 |
| Total Expenses | £47,495 | £47,816 | £48,174 | £48,541 | £48,932 | £240,958 |
| Profit Before Tax | £4,153 | £4,607 | £5,559 | £6,536 | £7,797 | £28,651 |
| Profit After Tax | £3,364 | £3,732 | £4,503 | £5,294 | £6,315 | £23,208 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £3,372 | £3,740 | £20,503 | £33,854 | £44,321 | £105,790 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| 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