Flat NW1 3 beds 1 bath

Ampthill Square, London NW1

London, England · NW1

Initial Investment

First Year

£205,500First Year

Profit From Rental Income

After 5 Years

£9,145

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£84,515

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,040	£26,431	£26,827	£27,498	£28,185	£134,981
Total Expenses	£24,553	£24,642	£24,722	£24,831	£24,942	£123,690
Profit Before Tax	£1,488	£1,789	£2,105	£2,667	£3,243	£11,291
Profit After Tax	£1,205	£1,449	£1,705	£2,160	£2,627	£9,145
Change In Property Value	£6	£12,400	£22,134	£29,454	£20,520	£84,515
Net Return	£1,211	£13,849	£23,839	£31,614	£23,146	£93,660
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	15%	11%	46%

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