Flat NW1 1 bed 1 bath

4 Palgrave Gardens, London NW1

London, England · NW1

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£30,188

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

46%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,052	£38,623	£39,588	£40,578	£41,795	£198,637
Total Expenses	£31,915	£32,071	£32,260	£32,454	£32,667	£161,368
Profit Before Tax	£6,137	£6,551	£7,328	£8,124	£9,128	£37,269
Profit After Tax	£4,971	£5,307	£5,936	£6,581	£7,394	£30,188
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£4,977	£5,313	£17,936	£28,001	£35,898	£92,125
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change