Flat NW3 0 beds 1 bath

Upper Park Road, London NW3

London, England · NW3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-9,857

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,748	£8,879	£9,012	£9,238	£9,469	£45,346
Total Expenses	£10,919	£10,982	£11,036	£11,100	£11,166	£55,203
Profit Before Tax	£-2,171	£-2,102	£-2,024	£-1,863	£-1,697	£-9,857
Profit After Tax	£-2,171	£-2,102	£-2,024	£-1,863	£-1,697	£-9,857
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£-2,168	£2,898	£6,902	£10,014	£6,577	£24,222
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	4%	9%	13%	9%	32%

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