Flat NW3 2 beds 2 baths

Primrose Hill Road, London NW3

London, England · NW3

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£-40,844

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£92,390

↗ 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	£31,320	£31,790	£32,585	£33,399	£34,401	£163,495
Total Expenses	£40,641	£40,734	£40,857	£40,982	£41,125	£204,338
Profit Before Tax	£-9,321	£-8,944	£-8,272	£-7,583	£-6,724	£-40,844
Profit After Tax	£-9,321	£-8,944	£-8,272	£-7,583	£-6,724	£-40,844
Change In Property Value	£9	£9	£17,900	£31,952	£42,519	£92,390
Net Return	£-9,312	£-8,935	£9,628	£24,369	£35,796	£51,546
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
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