Flat NW3 1 bed 1 bath

Finchley Road, London NW3

London, England · NW3

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-27,432

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

15%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,496	£17,758	£18,202	£18,657	£19,217	£91,331
Total Expenses	£23,587	£23,659	£23,747	£23,836	£23,935	£118,764
Profit Before Tax	£-6,091	£-5,901	£-5,544	£-5,179	£-4,718	£-27,432
Profit After Tax	£-6,091	£-5,901	£-5,544	£-5,179	£-4,718	£-27,432
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£-6,086	£-5,896	£4,456	£12,672	£19,036	£24,182
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	3%	8%	12%	15%

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