Flat NW1 3 beds 2 baths

Northpoint Square, London NW1

London, England · NW1

Initial Investment

First Year

£240,497First Year

Profit From Rental Income

After 5 Years

£11,986

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£98,145

↗ 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	£30,240	£30,694	£31,154	£31,933	£32,731	£156,752
Total Expenses	£28,190	£28,285	£28,372	£28,492	£28,614	£141,954
Profit Before Tax	£2,050	£2,408	£2,782	£3,441	£4,117	£14,798
Profit After Tax	£1,661	£1,951	£2,253	£2,787	£3,335	£11,986
Change In Property Value	£7	£14,400	£25,704	£34,205	£23,829	£98,145
Net Return	£1,668	£16,351	£27,957	£36,992	£27,164	£110,132
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
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