Flat NW2 1 bed 1 bath

Pinemartin Close NW2

London, England · NW2

Initial Investment

First Year

£96,982First Year

Profit From Rental Income

After 5 Years

£16,791

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£31,996

↗ 10%After 5 Years

Return On Investment

50%

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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£16,563	£16,645	£16,744	£16,846	£16,958	£83,757
Profit Before Tax	£3,453	£3,671	£4,080	£4,499	£5,027	£20,729
Profit After Tax	£2,797	£2,974	£3,305	£3,644	£4,072	£16,791
Change In Property Value	£3	£3	£6,199	£11,065	£14,725	£31,996
Net Return	£2,800	£2,977	£9,504	£14,709	£18,797	£48,787
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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