Flat NW2 3 beds 1 bath

Minster Road, London NW2

London, England · NW2

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£17,567

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,396	£36,942	£37,865	£38,812	£39,976	£189,992
Total Expenses	£33,412	£33,513	£33,648	£33,787	£33,946	£168,305
Profit Before Tax	£2,984	£3,429	£4,217	£5,026	£6,031	£21,687
Profit After Tax	£2,417	£2,778	£3,416	£4,071	£4,885	£17,567
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£2,424	£2,785	£17,416	£29,061	£38,140	£89,827
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

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