Flat NW8 1 bed 1 bath

North Bank, London NW8

London, England · NW8

Initial Investment

First Year

£179,250First Year

Profit From Rental Income

After 5 Years

£-26,380

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£56,260

↗ 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	£19,620	£19,914	£20,412	£20,922	£21,550	£102,419
Total Expenses	£25,585	£25,660	£25,753	£25,848	£25,953	£128,800
Profit Before Tax	£-5,965	£-5,746	£-5,341	£-4,925	£-4,403	£-26,380
Profit After Tax	£-5,965	£-5,746	£-5,341	£-4,925	£-4,403	£-26,380
Change In Property Value	£5	£5	£10,900	£19,457	£25,892	£56,260
Net Return	£-5,959	£-5,741	£5,559	£14,531	£21,488	£29,879
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
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