Flat NW3 4 beds 2 baths

Havertsock Hill, Belsize Park NW3

London, England · NW3

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£-8,152

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£129,498

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,252	£33,751	£34,257	£35,113	£35,991	£172,365
Total Expenses	£35,891	£35,991	£36,083	£36,210	£36,341	£180,517
Profit Before Tax	£-2,639	£-2,241	£-1,826	£-1,097	£-350	£-8,152
Profit After Tax	£-2,639	£-2,241	£-1,826	£-1,097	£-350	£-8,152
Change In Property Value	£10	£19,000	£33,915	£45,132	£31,442	£129,498
Net Return	£-2,630	£16,760	£32,089	£44,035	£31,092	£121,346
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	5%	10%	14%	10%	38%

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