Flat NW2 1 bed 1 bath

Minster Road, London NW2

London, England · NW2

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£12,773

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£22,194

↗ 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	£13,884	£14,092	£14,445	£14,806	£15,250	£72,476
Total Expenses	£11,223	£11,273	£11,337	£11,401	£11,474	£56,707
Profit Before Tax	£2,661	£2,819	£3,108	£3,404	£3,776	£15,769
Profit After Tax	£2,156	£2,283	£2,517	£2,758	£3,059	£12,773
Change In Property Value	£2	£2	£4,300	£7,676	£10,214	£22,194
Net Return	£2,158	£2,285	£6,818	£10,433	£13,273	£34,967
Return From Rental Income (%)	3%	3%	4%	4%	5%	20%
Total Net Return (%)	3%	3%	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