Flat NW9 1 bed 1 bath

Fairbank House, 13 Beaufort Square, London, Greater London NW9

London, England · NW9

Initial Investment

First Year

£106,800First Year

Profit From Rental Income

After 5 Years

£16,463

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£46,074

↗ 14%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,252	£18,526	£18,804	£19,274	£19,756	£94,611
Total Expenses	£14,700	£14,778	£14,847	£14,935	£15,026	£74,286
Profit Before Tax	£3,552	£3,748	£3,957	£4,338	£4,729	£20,325
Profit After Tax	£2,877	£3,036	£3,205	£3,514	£3,831	£16,463
Change In Property Value	£3	£6,760	£12,067	£16,057	£11,187	£46,074
Net Return	£2,880	£9,796	£15,272	£19,571	£15,017	£62,537
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	59%

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