Flat NW4 3 beds 1 bath

The Burroughs, London NW4

London, England · NW4

Initial Investment

First Year

£149,482First Year

Profit From Rental Income

After 5 Years

£24,440

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£47,480

↗ 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	£29,700	£30,145	£30,899	£31,672	£32,622	£155,038
Total Expenses	£24,689	£24,813	£24,963	£25,116	£25,285	£124,865
Profit Before Tax	£5,011	£5,333	£5,936	£6,555	£7,337	£30,173
Profit After Tax	£4,059	£4,319	£4,808	£5,310	£5,943	£24,440
Change In Property Value	£5	£5	£9,199	£16,421	£21,851	£47,480
Net Return	£4,064	£4,324	£14,008	£21,730	£27,794	£71,920
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