Flat NW1 2 beds 1 bath

Ferdinand House, Ferdinand Place, London NW1

London, England · NW1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£31,669

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

51%

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	£31,716	£32,192	£32,997	£33,821	£34,836	£165,562
Total Expenses	£25,062	£25,157	£25,281	£25,409	£25,554	£126,464
Profit Before Tax	£6,654	£7,035	£7,715	£8,412	£9,282	£39,098
Profit After Tax	£5,390	£5,698	£6,249	£6,814	£7,518	£31,669
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£5,395	£5,703	£16,249	£24,664	£31,272	£83,284
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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