Flat NW3 0 beds 0 baths

Agincourt Road, London NW3

London, England · NW3

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£-9,836

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£33,397

↗ 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	£8,580	£8,709	£8,839	£9,060	£9,287	£44,475
Total Expenses	£10,741	£10,804	£10,858	£10,922	£10,987	£54,311
Profit Before Tax	£-2,161	£-2,095	£-2,018	£-1,861	£-1,700	£-9,836
Profit After Tax	£-2,161	£-2,095	£-2,018	£-1,861	£-1,700	£-9,836
Change In Property Value	£2	£4,900	£8,747	£11,639	£8,109	£33,397
Net Return	£-2,158	£2,805	£6,728	£9,778	£6,408	£23,561
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