Flat NW2 2 beds 2 baths

Ainsworth Close, London NW2

London, England · NW2

Initial Investment

First Year

£93,499First Year

Profit From Rental Income

After 5 Years

£11,393

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 14%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,072	£16,473	£16,885	£80,864
Total Expenses	£13,212	£13,286	£13,351	£13,433	£13,516	£66,798
Profit Before Tax	£2,388	£2,548	£2,721	£3,041	£3,369	£14,066
Profit After Tax	£1,934	£2,064	£2,204	£2,463	£2,729	£11,393
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£1,937	£8,064	£12,914	£16,715	£12,658	£52,287
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	56%

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