Flat NW3 2 beds 2 baths

Eldon Court, Hampstead NW3

London, England · NW3

Initial Investment

First Year

£392,250First Year

Profit From Rental Income

After 5 Years

£-7,754

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£153,353

↗ 14%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,372	£39,963	£40,562	£41,576	£42,615	£204,088
Total Expenses	£42,134	£42,243	£42,344	£42,487	£42,634	£211,842
Profit Before Tax	£-2,762	£-2,281	£-1,782	£-911	£-18	£-7,754
Profit After Tax	£-2,762	£-2,281	£-1,782	£-911	£-18	£-7,754
Change In Property Value	£11	£22,500	£40,163	£53,445	£37,234	£153,353
Net Return	£-2,751	£20,220	£38,381	£52,534	£37,215	£145,599
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	5%	10%	13%	9%	37%

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