Flat NW1 0 beds 1 bath

London NW1

London, England · NW1

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-4,285

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£23,855

↗ 14%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,356	£7,466	£7,578	£7,768	£7,962	£38,130
Total Expenses	£8,366	£8,427	£8,479	£8,540	£8,602	£42,415
Profit Before Tax	£-1,010	£-961	£-901	£-772	£-640	£-4,285
Profit After Tax	£-1,010	£-961	£-901	£-772	£-640	£-4,285
Change In Property Value	£2	£3,500	£6,248	£8,314	£5,792	£23,855
Net Return	£-1,008	£2,539	£5,346	£7,541	£5,152	£19,570
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	5%	10%	14%	10%	37%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change