Flat NW8 2 beds 1 bath

119 Hamilton Terrace, London NW8

London, England · NW8

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£-35,299

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,600	£31,059	£31,835	£32,631	£33,610	£159,736
Total Expenses	£38,784	£38,876	£38,996	£39,120	£39,260	£195,036
Profit Before Tax	£-8,184	£-7,817	£-7,161	£-6,488	£-5,650	£-35,299
Profit After Tax	£-8,184	£-7,817	£-7,161	£-6,488	£-5,650	£-35,299
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£-8,175	£-7,808	£9,840	£23,857	£34,731	£52,445
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	3%	8%	12%	18%

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