Flat
NW8
1 bed
1 bath
Langford Court, 22 Abbey Road, London NW8
London, England · NW8
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£12,036
↗ 11%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
43%
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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £20,334 | £20,464 | £20,611 | £20,762 | £20,924 | £103,095 |
| Profit Before Tax | £2,262 | £2,471 | £2,897 | £3,334 | £3,895 | £14,859 |
| Profit After Tax | £1,832 | £2,001 | £2,347 | £2,701 | £3,155 | £12,036 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £1,836 | £2,005 | £9,347 | £15,196 | £19,783 | £48,166 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change