Flat NW7 2 beds 2 baths

Laleham Avenue, London NW7

London, England · NW7

Initial Investment

First Year

£275,500First Year

Profit From Rental Income

After 5 Years

£48,926

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£111,778

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,464	£44,116	£44,778	£45,897	£47,045	£225,299
Total Expenses	£32,730	£32,845	£32,952	£33,106	£33,263	£164,897
Profit Before Tax	£10,734	£11,271	£11,825	£12,791	£13,781	£60,403
Profit After Tax	£8,695	£9,129	£9,579	£10,361	£11,163	£48,926
Change In Property Value	£8	£16,400	£29,274	£38,956	£27,139	£111,778
Net Return	£8,703	£25,530	£38,853	£49,317	£38,302	£160,704
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	58%

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