Flat NW3 1 bed 1 bath

Primrose Hill Road, London NW3

London, England · NW3

Initial Investment

First Year

£193,600First Year

Profit From Rental Income

After 5 Years

£-30,342

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£60,492

↗ 10%After 5 Years

Return On Investment

16%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,508	£20,816	£21,336	£21,869	£22,525	£107,055
Total Expenses	£27,300	£27,377	£27,472	£27,569	£27,678	£137,396
Profit Before Tax	£-6,792	£-6,561	£-6,136	£-5,700	£-5,152	£-30,342
Profit After Tax	£-6,792	£-6,561	£-6,136	£-5,700	£-5,152	£-30,342
Change In Property Value	£6	£6	£11,720	£20,921	£27,839	£60,492
Net Return	£-6,786	£-6,556	£5,584	£15,221	£22,687	£30,150
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	8%	12%	16%

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