Flat NW2 2 beds 2 baths

The Ashbee, Parkview Avenue, London NW2

London, England · NW2

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£36,862

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£93,375

↗ 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	£35,616	£36,150	£36,692	£37,610	£38,550	£184,619
Total Expenses	£27,601	£27,705	£27,800	£27,934	£28,070	£139,111
Profit Before Tax	£8,015	£8,445	£8,892	£9,676	£10,480	£45,508
Profit After Tax	£6,492	£6,841	£7,203	£7,838	£8,489	£36,862
Change In Property Value	£7	£13,700	£24,455	£32,542	£22,671	£93,375
Net Return	£6,499	£20,541	£31,658	£40,380	£31,160	£130,237
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