Flat NW3 6 beds 2 baths

Fleet Road, Hampstead, London NW3

London, England · NW3

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£-47,797

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 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	£38,496	£39,073	£40,050	£41,052	£42,283	£200,954
Total Expenses	£49,492	£49,596	£49,736	£49,880	£50,046	£248,751
Profit Before Tax	£-10,996	£-10,522	£-9,686	£-8,829	£-7,763	£-47,797
Profit After Tax	£-10,996	£-10,522	£-9,686	£-8,829	£-7,763	£-47,797
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£-10,985	£-10,511	£12,314	£30,442	£44,495	£65,755
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