Flat NW3 1 bed 1 bath

Haverstock Hill, London NW3

London, England · NW3

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-24,001

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

13%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,569	£14,934	£15,382	£73,103
Total Expenses	£19,270	£19,337	£19,416	£19,496	£19,584	£97,104
Profit Before Tax	£-5,266	£-5,123	£-4,846	£-4,563	£-4,202	£-24,001
Profit After Tax	£-5,266	£-5,123	£-4,846	£-4,563	£-4,202	£-24,001
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-5,262	£-5,119	£3,154	£9,718	£14,801	£17,291
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	8%	12%	13%

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