Flat NW4 2 beds 1 bath

Malcolm Crescent, Malcolm Court Malcolm Crescent NW4

London, England · NW4

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£22,419

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

54%

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	£17,214	£17,282	£17,371	£17,462	£17,564	£86,894
Profit Before Tax	£4,734	£4,995	£5,463	£5,943	£6,543	£27,678
Profit After Tax	£3,834	£4,046	£4,425	£4,814	£5,300	£22,419
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£3,838	£4,049	£11,225	£16,952	£21,452	£57,517
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

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