Flat NW3 0 beds 1 bath

London NW3

London, England · NW3

Initial Investment

First Year

£13,000First Year

Profit From Rental Income

After 5 Years

£-10,334

↘ -79%After 5 Years

Change In Property Value

After 5 Years

£5,453

↗ 14%After 5 Years

Return On Investment

-38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,404	£1,425	£1,446	£1,483	£1,520	£7,278
Total Expenses	£3,427	£3,480	£3,523	£3,568	£3,614	£17,612
Profit Before Tax	£-2,023	£-2,054	£-2,076	£-2,085	£-2,095	£-10,334
Profit After Tax	£-2,023	£-2,054	£-2,076	£-2,085	£-2,095	£-10,334
Change In Property Value	£0	£800	£1,428	£1,900	£1,324	£5,453
Net Return	£-2,023	£-1,254	£-648	£-185	£-771	£-4,882
Return From Rental Income (%)	-16%	-16%	-16%	-16%	-16%	-79%
Total Net Return (%)	-16%	-10%	-5%	-1%	-6%	-38%

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