Flat NW7 1 bed 1 bath

Hale Grove Gardens, Mill Hill NW7

London, England · NW7

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£33,172

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£81,107

↗ 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	£31,536	£32,009	£32,489	£33,301	£34,134	£163,470
Total Expenses	£24,298	£24,395	£24,484	£24,607	£24,733	£122,517
Profit Before Tax	£7,238	£7,614	£8,005	£8,694	£9,401	£40,953
Profit After Tax	£5,863	£6,167	£6,484	£7,042	£7,615	£33,172
Change In Property Value	£6	£11,900	£21,242	£28,267	£19,692	£81,107
Net Return	£5,869	£18,067	£27,726	£35,309	£27,307	£114,279
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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