Flat NW2 2 beds 1 bath

Hillcrest Court, West Hampstead NW2

London, England · NW2

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£6,414

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£41,286

↗ 10%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,796	£21,108	£21,636	£22,177	£22,842	£108,558
Total Expenses	£19,948	£20,025	£20,121	£20,218	£20,328	£100,639
Profit Before Tax	£848	£1,083	£1,515	£1,958	£2,514	£7,919
Profit After Tax	£687	£877	£1,227	£1,586	£2,036	£6,414
Change In Property Value	£4	£4	£7,999	£14,279	£19,001	£41,286
Net Return	£691	£881	£9,226	£15,865	£21,037	£47,700
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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