Flat
W14
1 bed
1 bath
162 North End Road, London W14
London, England · W14
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£25,340
↗ 18%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
50%
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 | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £22,161 | £22,261 | £22,386 | £22,513 | £22,655 | £111,977 |
| Profit Before Tax | £5,283 | £5,594 | £6,166 | £6,753 | £7,488 | £31,285 |
| Profit After Tax | £4,279 | £4,532 | £4,995 | £5,470 | £6,066 | £25,340 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £4,283 | £4,536 | £13,495 | £20,642 | £26,256 | £69,213 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change