Flat NW3 4 beds 2 baths

Havertsock Hill, Belsize Park NW3

London, England · NW3

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£-40,990

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 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	£31,500	£31,972	£32,772	£33,591	£34,599	£164,434
Total Expenses	£40,858	£40,951	£41,074	£41,199	£41,343	£205,424
Profit Before Tax	£-9,358	£-8,978	£-8,302	£-7,608	£-6,744	£-40,990
Profit After Tax	£-9,358	£-8,978	£-8,302	£-7,608	£-6,744	£-40,990
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£-9,349	£-8,969	£9,699	£24,522	£36,013	£51,916
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