Flat NW4 1 bed 1 bath

Greyhound Hill, Hendon NW4

London, England · NW4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£9,400

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£21,678

↗ 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	£13,560	£13,763	£14,107	£14,460	£14,894	£70,785
Total Expenses	£11,688	£11,754	£11,831	£11,911	£11,997	£59,181
Profit Before Tax	£1,872	£2,009	£2,276	£2,550	£2,897	£11,605
Profit After Tax	£1,517	£1,628	£1,844	£2,065	£2,347	£9,400
Change In Property Value	£2	£2	£4,200	£7,497	£9,977	£21,678
Net Return	£1,519	£1,630	£6,044	£9,562	£12,323	£31,078
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	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