Flat NW2 0 beds 0 baths

56B Crewys Road, Childs Hill NW2

London, England · NW2

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£47,783

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£115,867

↗ 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	£44,196	£44,859	£45,532	£46,670	£47,837	£229,094
Total Expenses	£33,768	£33,885	£33,993	£34,149	£34,308	£170,102
Profit Before Tax	£10,428	£10,974	£11,539	£12,522	£13,529	£58,991
Profit After Tax	£8,446	£8,889	£9,347	£10,142	£10,958	£47,783
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£8,455	£25,889	£39,692	£50,523	£39,091	£163,650
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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