Flat NW3 1 bed 1 bath

Primrose Hill Road, London NW3

London, England · NW3

Initial Investment

First Year

£193,600First Year

Profit From Rental Income

After 5 Years

£31,704

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£60,492

↗ 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	£37,836	£38,404	£39,364	£40,348	£41,558	£197,509
Total Expenses	£31,317	£31,472	£31,660	£31,853	£32,065	£158,368
Profit Before Tax	£6,519	£6,931	£7,703	£8,495	£9,493	£39,141
Profit After Tax	£5,280	£5,614	£6,240	£6,881	£7,689	£31,704
Change In Property Value	£6	£6	£11,720	£20,921	£27,839	£60,492
Net Return	£5,286	£5,620	£17,960	£27,801	£35,529	£92,196
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	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