Flat NW8 0 beds 1 bath

29 Abercorn Place NW8

London, England · NW8

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-8,327

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 14%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,126	£11,405	£11,690	£55,983
Total Expenses	£12,733	£12,799	£12,856	£12,926	£12,997	£64,310
Profit Before Tax	£-1,933	£-1,837	£-1,730	£-1,521	£-1,307	£-8,327
Profit After Tax	£-1,933	£-1,837	£-1,730	£-1,521	£-1,307	£-8,327
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£-1,930	£4,163	£8,980	£12,731	£8,622	£32,567
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	4%	10%	14%	9%	35%

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