Flat NW1 4 beds 1 bath

Denton, Malden Crescent, London NW1

London, England · NW1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£32,864

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£41,220	£41,838	£42,884	£43,956	£45,275	£215,174
Total Expenses	£34,534	£34,702	£34,906	£35,114	£35,345	£174,601
Profit Before Tax	£6,686	£7,136	£7,978	£8,842	£9,930	£40,573
Profit After Tax	£5,416	£5,780	£6,463	£7,162	£8,043	£32,864
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£5,422	£5,787	£19,463	£30,367	£38,923	£99,963
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