Flat NW2 1 bed 1 bath

Upton Close, London NW2

London, England · NW2

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£599

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£25,291

↗ 10%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,744	£12,935	£13,259	£13,590	£13,998	£66,525
Total Expenses	£12,995	£13,060	£13,135	£13,212	£13,296	£65,698
Profit Before Tax	£-251	£-125	£123	£378	£702	£828
Profit After Tax	£-251	£-125	£100	£306	£569	£599
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£-248	£-122	£5,000	£9,053	£12,208	£25,890
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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