Flat NW8 2 beds 2 baths

The Old Aeroworks, 17 Hatton Street NW8

London, England · NW8

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£-4,614

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£112,459

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,598	£31,363	£32,147	£153,953
Total Expenses	£31,514	£31,609	£31,695	£31,813	£31,935	£158,566
Profit Before Tax	£-1,814	£-1,463	£-1,097	£-451	£212	£-4,614
Profit After Tax	£-1,814	£-1,463	£-1,097	£-451	£212	£-4,614
Change In Property Value	£8	£16,500	£29,453	£39,193	£27,305	£112,459
Net Return	£-1,806	£15,037	£28,355	£38,742	£27,517	£107,845
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	5%	10%	14%	10%	39%

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