Flat NW3 1 bed 1 bath

Ainger Road, Primrose Hill, London NW3

London, England · NW3

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£-30,110

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£59,873

↗ 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	£20,304	£20,609	£21,124	£21,652	£22,301	£105,990
Total Expenses	£27,042	£27,118	£27,213	£27,310	£27,417	£136,100
Profit Before Tax	£-6,738	£-6,510	£-6,089	£-5,658	£-5,116	£-30,110
Profit After Tax	£-6,738	£-6,510	£-6,089	£-5,658	£-5,116	£-30,110
Change In Property Value	£6	£6	£11,600	£20,706	£27,554	£59,873
Net Return	£-6,732	£-6,504	£5,511	£15,049	£22,439	£29,762
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