Flat NW3 2 beds 1 bath

Lindfield Gardens, Hampstead, London NW3

London, England · NW3

Initial Investment

First Year

£275,500First Year

Profit From Rental Income

After 5 Years

£45,211

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£84,647

↗ 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	£52,944	£53,738	£55,082	£56,459	£58,152	£276,375
Total Expenses	£43,622	£43,835	£44,093	£44,358	£44,651	£220,559
Profit Before Tax	£9,322	£9,904	£10,988	£12,100	£13,501	£55,816
Profit After Tax	£7,551	£8,022	£8,900	£9,801	£10,936	£45,211
Change In Property Value	£8	£8	£16,400	£29,275	£38,956	£84,647
Net Return	£7,559	£8,030	£25,301	£39,076	£49,892	£129,858
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