Flat NW2 1 bed 1 bath

Hoveden Road, London NW2

London, England · NW2

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£13,862

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£28,899

↗ 10%After 5 Years

Return On Investment

49%

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	£18,072	£18,343	£18,802	£19,272	£19,850	£94,338
Total Expenses	£15,261	£15,342	£15,439	£15,537	£15,645	£77,224
Profit Before Tax	£2,811	£3,001	£3,363	£3,735	£4,205	£17,114
Profit After Tax	£2,277	£2,431	£2,724	£3,025	£3,406	£13,862
Change In Property Value	£3	£3	£5,599	£9,994	£13,300	£28,899
Net Return	£2,280	£2,433	£8,323	£13,019	£16,706	£42,761
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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