Flat NW2 2 beds 2 baths

Ainsworth Close, London NW2

London, England · NW2

Initial Investment

First Year

£93,499First Year

Profit From Rental Income

After 5 Years

£2,701

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£30,968

↗ 10%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£15,462	£15,532	£15,614	£15,699	£15,791	£78,099
Profit Before Tax	£138	£302	£615	£937	£1,343	£3,335
Profit After Tax	£111	£245	£499	£759	£1,088	£2,701
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,968
Net Return	£114	£248	£6,499	£11,469	£15,340	£33,670
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	36%

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