Flat NW2 2 beds 1 bath

Sunnyside, Childs Hill NW2

London, England · NW2

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£30,162

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£45,421

↗ 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	£28,404	£28,830	£29,551	£30,290	£31,198	£148,273
Total Expenses	£22,006	£22,088	£22,197	£22,308	£22,436	£111,036
Profit Before Tax	£6,398	£6,742	£7,354	£7,981	£8,762	£37,237
Profit After Tax	£5,182	£5,461	£5,957	£6,465	£7,098	£30,162
Change In Property Value	£4	£4	£8,800	£15,708	£20,903	£45,421
Net Return	£5,186	£5,465	£14,757	£22,173	£28,001	£75,582
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	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