Flat NW3 0 beds 1 bath

Haverstock Hill NW3

London, England · NW3

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£15,390

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£30,963

↗ 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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£16,229	£16,313	£16,414	£16,517	£16,630	£82,103
Profit Before Tax	£3,139	£3,345	£3,736	£4,137	£4,644	£19,000
Profit After Tax	£2,542	£2,710	£3,026	£3,351	£3,761	£15,390
Change In Property Value	£3	£3	£5,999	£10,708	£14,250	£30,963
Net Return	£2,545	£2,713	£9,025	£14,059	£18,011	£46,354
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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