Flat NW3 2 beds 2 baths

Boyd House, Kidderpore Avenue NW3

London, England · NW3

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£-44,365

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 10%After 5 Years

Return On Investment

17%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,004	£35,529	£36,417	£37,328	£38,448	£182,726
Total Expenses	£45,175	£45,274	£45,406	£45,541	£45,695	£227,091
Profit Before Tax	£-10,171	£-9,745	£-8,988	£-8,213	£-7,248	£-44,365
Profit After Tax	£-10,171	£-9,745	£-8,988	£-8,213	£-7,248	£-44,365
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£-10,161	£-9,735	£11,012	£27,488	£40,260	£58,863
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	3%	8%	12%	17%

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