Flat NW3 1 bed 1 bath

Lawn Road, Belsize Park NW3

London, England · NW3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-9,403

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£57,933

↗ 14%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,880	£15,103	£15,330	£15,713	£16,106	£77,132
Total Expenses	£17,162	£17,235	£17,298	£17,379	£17,460	£86,534
Profit Before Tax	£-2,282	£-2,131	£-1,969	£-1,666	£-1,355	£-9,403
Profit After Tax	£-2,282	£-2,131	£-1,969	£-1,666	£-1,355	£-9,403
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£-2,278	£6,369	£13,204	£18,525	£12,711	£48,531
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	5%	10%	13%	9%	35%

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