Flat NW3 2 beds 2 baths

Daleham Gardens, Hampstead NW3

London, England · NW3

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£49,806

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 10%After 5 Years

Return On Investment

47%

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	£58,104	£58,976	£60,450	£61,961	£63,820	£303,311
Total Expenses	£47,829	£48,061	£48,344	£48,634	£48,954	£241,822
Profit Before Tax	£10,275	£10,914	£12,106	£13,327	£14,866	£61,488
Profit After Tax	£8,323	£8,841	£9,806	£10,795	£12,041	£49,806
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£8,332	£8,850	£27,806	£42,926	£54,798	£142,711
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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