Flat NW4 1 bed 1 bath

Station Road, Hendon NW4

London, England · NW4

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£5,608

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£32,715

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,363	£12,672	£12,989	£62,203
Total Expenses	£10,922	£10,990	£11,049	£11,122	£11,196	£55,280
Profit Before Tax	£1,078	£1,190	£1,313	£1,550	£1,792	£6,923
Profit After Tax	£873	£964	£1,064	£1,255	£1,452	£5,608
Change In Property Value	£2	£4,800	£8,568	£11,402	£7,943	£32,715
Net Return	£876	£5,764	£9,632	£12,657	£9,395	£38,323
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	52%

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