Flat NW8 2 beds 2 baths

21 Wellington Road NW8

London, England · NW8

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£-4,791

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 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	£28,800	£29,232	£29,670	£30,412	£31,173	£149,287
Total Expenses	£30,620	£30,713	£30,798	£30,914	£31,033	£154,078
Profit Before Tax	£-1,820	£-1,481	£-1,128	£-502	£140	£-4,791
Profit After Tax	£-1,820	£-1,481	£-1,128	£-502	£140	£-4,791
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£-1,812	£14,519	£27,433	£37,504	£26,617	£104,260
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