Flat NW8 3 beds 1 bath

Frampton Street, London NW8

London, England · NW8

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-6,913

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 14%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,544	£19,008	£19,483	£93,305
Total Expenses	£19,888	£19,965	£20,033	£20,121	£20,211	£100,217
Profit Before Tax	£-1,888	£-1,695	£-1,489	£-1,113	£-728	£-6,913
Profit After Tax	£-1,888	£-1,695	£-1,489	£-1,113	£-728	£-6,913
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£-1,883	£8,306	£16,361	£22,640	£15,820	£61,244
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	5%	10%	14%	10%	37%

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