Flat NW8 1 bed 1 bath

London NW8

London, England · NW8

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£-5,144

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£102,236

↗ 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	£27,000	£27,405	£27,816	£28,511	£29,224	£139,957
Total Expenses	£28,831	£28,922	£29,004	£29,115	£29,229	£145,101
Profit Before Tax	£-1,831	£-1,517	£-1,188	£-604	£-5	£-5,144
Profit After Tax	£-1,831	£-1,517	£-1,188	£-604	£-5	£-5,144
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£-1,824	£13,483	£25,587	£35,026	£24,818	£97,091
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