Flat NW3 1 bed 1 bath

Haverstock Hill, London NW3

London, England · NW3

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£20,960

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£25,824	£26,211	£26,867	£27,538	£28,364	£134,805
Total Expenses	£21,535	£21,645	£21,777	£21,912	£22,060	£108,929
Profit Before Tax	£4,289	£4,566	£5,090	£5,627	£6,304	£25,876
Profit After Tax	£3,474	£3,699	£4,123	£4,558	£5,107	£20,960
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£3,478	£3,703	£12,123	£18,838	£24,110	£62,251
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