Flat NW5 2 beds 1 bath

Grafton Road, Kentish Town NW5

London, England · NW5

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£20,124

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£108,370

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,980	£35,505	£36,037	£36,938	£37,862	£181,322
Total Expenses	£31,077	£31,180	£31,274	£31,406	£31,541	£156,477
Profit Before Tax	£3,903	£4,325	£4,763	£5,532	£6,321	£24,845
Profit After Tax	£3,161	£3,503	£3,858	£4,481	£5,120	£20,124
Change In Property Value	£8	£15,900	£28,382	£37,768	£26,312	£108,370
Net Return	£3,169	£19,403	£32,240	£42,249	£31,432	£128,494
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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