Flat NW1 0 beds 1 bath

Belmont Street, Hardington Belmont Street NW1

London, England · NW1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£12,673

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

48%

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	£17,436	£17,698	£18,140	£18,593	£19,151	£91,018
Total Expenses	£14,898	£14,976	£15,068	£15,163	£15,267	£75,372
Profit Before Tax	£2,538	£2,722	£3,072	£3,430	£3,885	£15,646
Profit After Tax	£2,056	£2,204	£2,488	£2,779	£3,147	£12,673
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£2,058	£2,207	£7,988	£12,596	£16,211	£41,061
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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