Flat NW4 2 beds 2 baths

Queens Road, London NW4

London, England · NW4

Initial Investment

First Year

£136,900First Year

Profit From Rental Income

After 5 Years

£22,338

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£43,769

↗ 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	£27,372	£27,783	£28,477	£29,189	£30,065	£142,886
Total Expenses	£22,797	£22,913	£23,052	£23,194	£23,351	£115,307
Profit Before Tax	£4,575	£4,870	£5,425	£5,995	£6,714	£27,578
Profit After Tax	£3,705	£3,944	£4,394	£4,856	£5,438	£22,338
Change In Property Value	£4	£4	£8,480	£15,137	£20,143	£43,769
Net Return	£3,710	£3,949	£12,875	£19,993	£25,581	£66,107
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	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