Flat NW2 3 beds 1 bath

Walm Lane, London NW2

London, England · NW2

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£10,157

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£26,004	£26,394	£27,054	£27,730	£28,562	£135,744
Total Expenses	£24,438	£24,523	£24,632	£24,743	£24,869	£123,205
Profit Before Tax	£1,566	£1,871	£2,422	£2,987	£3,693	£12,539
Profit After Tax	£1,269	£1,516	£1,962	£2,419	£2,991	£10,157
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£1,274	£1,521	£11,962	£20,270	£26,745	£61,771
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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