Flat NW4 2 beds 1 bath

Fairview Court, Linksway, Hendon NW4

London, England · NW4

Initial Investment

First Year

£118,875First Year

Profit From Rental Income

After 5 Years

£2,556

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£38,453

↗ 10%After 5 Years

Return On Investment

34%

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	£18,624	£18,903	£19,376	£19,860	£20,456	£97,220
Total Expenses	£18,641	£18,715	£18,805	£18,898	£19,000	£94,060
Profit Before Tax	£-17	£188	£570	£963	£1,456	£3,160
Profit After Tax	£-17	£152	£462	£780	£1,179	£2,556
Change In Property Value	£4	£4	£7,450	£13,299	£17,697	£38,453
Net Return	£-14	£156	£7,912	£14,078	£18,876	£41,009
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

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