Flat NW4 2 beds 2 baths

Lime Court, London NW4

London, England · NW4

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£17,492

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

49%

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	£21,948	£22,277	£22,834	£23,405	£24,107	£114,572
Total Expenses	£18,379	£18,474	£18,588	£18,704	£18,832	£92,977
Profit Before Tax	£3,569	£3,803	£4,246	£4,701	£5,275	£21,594
Profit After Tax	£2,891	£3,080	£3,440	£3,808	£4,273	£17,492
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£2,894	£3,084	£10,240	£15,946	£20,426	£52,589
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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