Flat NW1 2 beds 2 baths

Palgrave Gardens, London NW1

London, England · NW1

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£46,360

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 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	£57,084	£57,940	£59,389	£60,873	£62,700	£297,986
Total Expenses	£47,624	£47,852	£48,131	£48,415	£48,730	£240,752
Profit Before Tax	£9,460	£10,088	£11,258	£12,458	£13,970	£57,234
Profit After Tax	£7,663	£8,171	£9,119	£10,091	£11,315	£46,360
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£7,672	£8,180	£27,120	£42,222	£54,072	£139,265
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