Flat NW8 1 bed 1 bath

London NW8

London, England · NW8

Initial Investment

First Year

£256,250First Year

Profit From Rental Income

After 5 Years

£-5,038

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£104,280

↗ 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	£27,540	£27,953	£28,372	£29,082	£29,809	£142,756
Total Expenses	£29,368	£29,459	£29,542	£29,655	£29,770	£147,794
Profit Before Tax	£-1,828	£-1,506	£-1,170	£-573	£39	£-5,038
Profit After Tax	£-1,828	£-1,506	£-1,170	£-573	£39	£-5,038
Change In Property Value	£8	£15,300	£27,311	£36,343	£25,319	£104,280
Net Return	£-1,820	£13,794	£26,141	£35,770	£25,357	£99,242
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