Flat NW4 3 beds 2 baths

Raffles House, 67 Brampton Grove, Hendon NW4

London, England · NW4

Initial Investment

First Year

£128,150First Year

Profit From Rental Income

After 5 Years

£20,921

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£41,188

↗ 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	£25,764	£26,150	£26,804	£27,474	£28,299	£134,492
Total Expenses	£21,483	£21,592	£21,724	£21,858	£22,006	£108,663
Profit Before Tax	£4,281	£4,558	£5,081	£5,616	£6,292	£25,829
Profit After Tax	£3,468	£3,692	£4,115	£4,549	£5,097	£20,921
Change In Property Value	£4	£4	£7,980	£14,245	£18,955	£41,188
Net Return	£3,472	£3,696	£12,095	£18,794	£24,052	£62,110
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	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