Flat NW2 1 bed 1 bath

Hermitage Lane NW2

London, England · NW2

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£31,250

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,200	£31,668	£32,143	£32,947	£33,770	£161,728
Total Expenses	£24,425	£24,522	£24,610	£24,732	£24,858	£123,147
Profit Before Tax	£6,775	£7,146	£7,533	£8,214	£8,913	£38,581
Profit After Tax	£5,488	£5,788	£6,102	£6,653	£7,219	£31,250
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£5,494	£17,789	£27,522	£35,158	£27,077	£113,039
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	57%

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