Flat NW8 2 beds 1 bath

Pollitt Drive, London NW8

London, England · NW8

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£-6,559

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 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	£19,800	£20,097	£20,398	£20,908	£21,431	£102,635
Total Expenses	£21,676	£21,756	£21,827	£21,920	£22,015	£109,194
Profit Before Tax	£-1,876	£-1,659	£-1,429	£-1,012	£-584	£-6,559
Profit After Tax	£-1,876	£-1,659	£-1,429	£-1,012	£-584	£-6,559
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£-1,871	£9,341	£18,207	£25,117	£17,619	£68,414
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
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