Flat NW4 2 beds 1 bath

Upper Fosters, New Brent Street, Hendon, London NW4

London, England · NW4

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-484

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

33%

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	£13,752	£13,958	£14,307	£14,665	£15,105	£71,787
Total Expenses	£14,286	£14,352	£14,430	£14,510	£14,597	£72,175
Profit Before Tax	£-534	£-394	£-123	£155	£508	£-388
Profit After Tax	£-534	£-394	£-123	£155	£412	£-484
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£-531	£-391	£5,377	£9,973	£13,476	£27,903
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	0%	6%	12%	16%	33%

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