Flat NW8 3 beds 2 baths

Jerome Crescent, London NW8

London, England · NW8

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£-6,241

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£81,107

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,420	£21,741	£22,067	£22,619	£23,185	£111,032
Total Expenses	£23,286	£23,368	£23,442	£23,539	£23,638	£117,273
Profit Before Tax	£-1,866	£-1,627	£-1,374	£-920	£-453	£-6,241
Profit After Tax	£-1,866	£-1,627	£-1,374	£-920	£-453	£-6,241
Change In Property Value	£6	£11,900	£21,242	£28,267	£19,692	£81,107
Net Return	£-1,860	£10,273	£19,867	£27,347	£19,239	£74,866
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	5%	10%	14%	10%	38%

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