Flat NW4 1 bed 1 bath

Wilshaw Close, Hendon NW4

London, England · NW4

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£-667

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 10%After 5 Years

Return On Investment

33%

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	£13,500	£13,703	£14,045	£14,396	£14,828	£70,472
Total Expenses	£14,062	£14,129	£14,206	£14,285	£14,371	£71,052
Profit Before Tax	£-562	£-426	£-161	£111	£458	£-580
Profit After Tax	£-562	£-426	£-161	£111	£371	£-667
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£-560	£-423	£5,239	£9,751	£13,198	£27,205
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	12%	16%	33%

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