Flat NW4 3 beds 2 baths

Ullswater Court, Holders Hill Road, London NW4

London, England · NW4

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£41,389

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£115,867

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,504	£43,142	£43,789	£44,883	£46,005	£220,323
Total Expenses	£33,599	£33,713	£33,819	£33,970	£34,125	£169,225
Profit Before Tax	£8,905	£9,429	£9,970	£10,913	£11,881	£51,098
Profit After Tax	£7,213	£7,637	£8,076	£8,840	£9,623	£41,389
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£7,221	£24,637	£38,421	£49,221	£37,755	£157,256
Return From Rental Income (%)	3%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	13%	17%	13%	55%

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