Flat NW4 2 beds 1 bath

Downhurst Court, Parson Street, Hendon, London NW4

London, England · NW4

Initial Investment

First Year

£168,750First Year

Profit From Rental Income

After 5 Years

£27,610

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£53,163

↗ 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	£33,252	£33,751	£34,595	£35,459	£36,523	£173,580
Total Expenses	£27,583	£27,721	£27,887	£28,058	£28,246	£139,494
Profit Before Tax	£5,669	£6,030	£6,707	£7,402	£8,278	£34,086
Profit After Tax	£4,592	£4,884	£5,433	£5,995	£6,705	£27,610
Change In Property Value	£5	£5	£10,300	£18,386	£24,466	£53,163
Net Return	£4,597	£4,890	£15,733	£24,381	£31,171	£80,772
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	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