Flat NW3 1 bed 1 bath

Fleet Road, London NW3

London, England · NW3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-24,845

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

14%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,880	£15,103	£15,481	£15,868	£16,344	£77,676
Total Expenses	£20,350	£20,418	£20,499	£20,581	£20,672	£102,520
Profit Before Tax	£-5,470	£-5,315	£-5,018	£-4,714	£-4,328	£-24,845
Profit After Tax	£-5,470	£-5,315	£-5,018	£-4,714	£-4,328	£-24,845
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£-5,466	£-5,311	£3,482	£10,459	£15,863	£19,028
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	3%	8%	12%	14%

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