Flat NW4 3 beds 2 baths

Ullswater Court, Holders Hill Road, London NW4

London, England · NW4

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£16,708

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

37%

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	£42,504	£43,142	£44,220	£45,326	£46,685	£221,877
Total Expenses	£39,974	£40,084	£40,235	£40,389	£40,568	£201,250
Profit Before Tax	£2,530	£3,058	£3,985	£4,936	£6,118	£20,627
Profit After Tax	£2,049	£2,477	£3,228	£3,999	£4,955	£16,708
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£2,058	£2,485	£20,228	£34,344	£45,337	£104,452
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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