Flat NW4 2 beds 1 bath

Upper Fosters, London NW4

London, England · NW4

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£14,027

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£28,899

↗ 10%After 5 Years

Return On Investment

50%

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	£18,072	£18,343	£18,802	£19,272	£19,850	£94,338
Total Expenses	£15,222	£15,302	£15,398	£15,495	£15,603	£77,020
Profit Before Tax	£2,850	£3,041	£3,404	£3,776	£4,247	£17,318
Profit After Tax	£2,308	£2,463	£2,757	£3,059	£3,440	£14,027
Change In Property Value	£3	£3	£5,599	£9,994	£13,300	£28,899
Net Return	£2,311	£2,466	£8,356	£13,053	£16,740	£42,926
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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