Flat
NW9
1 bed
1 bath
Damsel Walk, London NW9
London, England · NW9
View property listing
Initial Investment
£27,250First YearProfit From Rental Income
£-1,247
↘ -5%After 5 Years
Change In Property Value
£9,032
↗ 10%After 5 Years
Return On Investment
29%
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 | £5,652 | £5,737 | £5,880 | £6,027 | £6,208 | £29,504 |
| Total Expenses | £6,037 | £6,091 | £6,149 | £6,207 | £6,268 | £30,752 |
| Profit Before Tax | £-385 | £-354 | £-268 | £-180 | £-60 | £-1,247 |
| Profit After Tax | £-385 | £-354 | £-268 | £-180 | £-60 | £-1,247 |
| Change In Property Value | £1 | £1 | £1,750 | £3,124 | £4,157 | £9,032 |
| Net Return | £-384 | £-354 | £1,482 | £2,944 | £4,097 | £7,785 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change