Flat NW3 2 beds 2 baths

Antrim Road, London NW3

London, England · NW3

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£-49,485

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 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	£40,248	£40,852	£41,873	£42,920	£44,207	£210,100
Total Expenses	£51,651	£51,757	£51,903	£52,051	£52,222	£259,585
Profit Before Tax	£-11,403	£-10,906	£-10,029	£-9,131	£-8,015	£-49,485
Profit After Tax	£-11,403	£-10,906	£-10,029	£-9,131	£-8,015	£-49,485
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£-11,392	£-10,894	£12,971	£31,925	£46,619	£69,228
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
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