Flat NW2 3 beds 1 bath

Minster Road, London NW2

London, England · NW2

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£37,854

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£95,420

↗ 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	£36,396	£36,942	£37,496	£38,433	£39,394	£188,662
Total Expenses	£28,162	£28,267	£28,363	£28,499	£28,637	£141,928
Profit Before Tax	£8,234	£8,675	£9,133	£9,935	£10,757	£46,734
Profit After Tax	£6,669	£7,027	£7,398	£8,047	£8,713	£37,854
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£6,676	£21,027	£32,388	£41,302	£31,881	£133,274
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