Flat NW2 2 beds 1 bath

Shoot Up Hill, London NW2

London, England · NW2

Initial Investment

First Year

£149,497First Year

Profit From Rental Income

After 5 Years

£24,433

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£47,485

↗ 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	£29,700	£30,145	£30,899	£31,672	£32,622	£155,038
Total Expenses	£24,690	£24,815	£24,965	£25,118	£25,287	£124,874
Profit Before Tax	£5,010	£5,331	£5,935	£6,554	£7,335	£30,164
Profit After Tax	£4,058	£4,318	£4,807	£5,308	£5,941	£24,433
Change In Property Value	£5	£5	£9,200	£16,422	£21,853	£47,485
Net Return	£4,062	£4,323	£14,007	£21,731	£27,794	£71,917
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	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