Flat NW4 3 beds 1 bath

Sentinel House, London NW4

London, England · NW4

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£19,837

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,227

↗ 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	£24,540	£24,908	£25,531	£26,169	£26,954	£128,102
Total Expenses	£20,484	£20,588	£20,714	£20,843	£20,984	£103,612
Profit Before Tax	£4,057	£4,320	£4,817	£5,327	£5,970	£24,490
Profit After Tax	£3,286	£3,499	£3,902	£4,314	£4,836	£19,837
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£3,290	£3,503	£11,502	£17,881	£22,889	£59,064
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	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