Flat NW8 2 beds 1 bath

119 Hamilton Terrace, London NW8

London, England · NW8

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£-4,437

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£115,867

↗ 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	£30,600	£31,059	£31,525	£32,313	£33,121	£158,618
Total Expenses	£32,409	£32,505	£32,592	£32,713	£32,836	£163,055
Profit Before Tax	£-1,809	£-1,446	£-1,067	£-400	£285	£-4,437
Profit After Tax	£-1,809	£-1,446	£-1,067	£-400	£285	£-4,437
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£-1,800	£15,555	£29,278	£39,981	£28,417	£111,430
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