Flat NW3 0 beds 0 baths

Agincourt Road, Hampstead NW3

London, England · NW3

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-9,792

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£37,486

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,624	£9,768	£9,915	£10,163	£10,417	£49,887
Total Expenses	£11,811	£11,875	£11,931	£11,997	£12,065	£59,679
Profit Before Tax	£-2,187	£-2,107	£-2,016	£-1,834	£-1,648	£-9,792
Profit After Tax	£-2,187	£-2,107	£-2,016	£-1,834	£-1,648	£-9,792
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£-2,184	£3,393	£7,802	£11,230	£7,453	£27,695
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	4%	9%	13%	9%	33%

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