Flat NW3 4 beds 2 baths

Palace Court NW3

London, England · NW3

Initial Investment

First Year

£482,250First Year

Profit From Rental Income

After 5 Years

£-7,171

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£184,024

↗ 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	£47,256	£47,965	£48,684	£49,901	£51,149	£244,956
Total Expenses	£50,162	£50,283	£50,396	£50,559	£50,727	£252,126
Profit Before Tax	£-2,906	£-2,318	£-1,711	£-658	£422	£-7,171
Profit After Tax	£-2,906	£-2,318	£-1,711	£-658	£422	£-7,171
Change In Property Value	£14	£27,000	£48,195	£64,134	£44,680	£184,024
Net Return	£-2,892	£24,682	£46,484	£63,477	£45,103	£176,853
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	5%	10%	13%	9%	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