Flat NW4 3 beds 2 baths

Wykeham Court, London NW4

London, England · NW4

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£19,248

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 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	£23,892	£24,250	£24,857	£25,478	£26,242	£124,719
Total Expenses	£19,958	£20,060	£20,183	£20,308	£20,446	£100,956
Profit Before Tax	£3,934	£4,190	£4,674	£5,170	£5,796	£23,763
Profit After Tax	£3,187	£3,394	£3,786	£4,187	£4,695	£19,248
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£3,190	£3,398	£11,186	£17,397	£22,272	£57,443
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