Flat NW3 3 beds 2 baths

Primrose Hill Road, London NW3

London, England · NW3

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£-7,560

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£163,577

↗ 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	£42,000	£42,630	£43,269	£44,351	£45,460	£217,711
Total Expenses	£44,810	£44,923	£45,028	£45,178	£45,331	£225,270
Profit Before Tax	£-2,810	£-2,293	£-1,758	£-827	£128	£-7,560
Profit After Tax	£-2,810	£-2,293	£-1,758	£-827	£128	£-7,560
Change In Property Value	£12	£24,000	£42,840	£57,008	£39,716	£163,577
Net Return	£-2,798	£21,707	£41,082	£56,182	£39,844	£156,017
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