Flat NW2 1 bed 1 bath

Hoveden Road NW2

London, England · NW2

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£1,949

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£28,899

↗ 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	£14,556	£14,774	£15,144	£15,522	£15,988	£75,984
Total Expenses	£14,563	£14,630	£14,710	£14,792	£14,881	£73,577
Profit Before Tax	£-7	£144	£433	£730	£1,107	£2,408
Profit After Tax	£-7	£117	£351	£591	£896	£1,949
Change In Property Value	£3	£3	£5,599	£9,994	£13,300	£28,899
Net Return	£-4	£119	£5,950	£10,586	£14,196	£30,848
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
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