Flat NW1 2 beds 2 baths

North Villas, London NW1

London, England · NW1

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£42,703

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

53%

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	£28,956	£29,044	£29,170	£29,298	£29,449	£145,917
Profit Before Tax	£9,096	£9,579	£10,419	£11,280	£12,347	£52,720
Profit After Tax	£7,368	£7,759	£8,439	£9,137	£10,001	£42,703
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£7,374	£7,765	£20,439	£30,557	£38,505	£104,640
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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