Flat NW3 2 beds 2 baths

Boyd House, Kidderpore Avenue NW3

London, England · NW3

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£-8,023

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 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	£35,004	£35,529	£36,062	£36,964	£37,888	£181,446
Total Expenses	£37,675	£37,778	£37,872	£38,004	£38,139	£189,469
Profit Before Tax	£-2,671	£-2,249	£-1,810	£-1,041	£-252	£-8,023
Profit After Tax	£-2,671	£-2,249	£-1,810	£-1,041	£-252	£-8,023
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,097	£136,314
Net Return	£-2,661	£17,751	£33,890	£46,466	£32,845	£128,291
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	5%	10%	14%	10%	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