Flat
NW2
2 beds
1 bath
Shoot Up Hill, London NW2
London, England · NW2
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£8,080
↗ 6%After 5 Years
Change In Property Value
£45,937
↗ 10%After 5 Years
Return On Investment
37%
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 | £23,136 | £23,483 | £24,070 | £24,672 | £25,412 | £120,773 |
| Total Expenses | £21,969 | £22,050 | £22,151 | £22,255 | £22,372 | £110,797 |
| Profit Before Tax | £1,167 | £1,433 | £1,919 | £2,416 | £3,040 | £9,976 |
| Profit After Tax | £945 | £1,161 | £1,554 | £1,957 | £2,462 | £8,080 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £950 | £1,165 | £10,454 | £17,844 | £23,603 | £54,017 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change