Flat NW3 1 bed 1 bath

Arkwright Road, London NW3

London, England · NW3

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-9,338

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 14%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,232	£16,638	£17,054	£81,673
Total Expenses	£18,054	£18,128	£18,193	£18,275	£18,360	£91,010
Profit Before Tax	£-2,298	£-2,136	£-1,961	£-1,637	£-1,306	£-9,338
Profit After Tax	£-2,298	£-2,136	£-1,961	£-1,637	£-1,306	£-9,338
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£-2,294	£6,864	£14,104	£19,741	£13,588	£52,004
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	5%	10%	14%	9%	36%

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