Flat NW4 1 bed 1 bath

Hendon Lodge NW4

London, England · NW4

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£-849

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£27,356

↗ 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	£13,248	£13,447	£13,783	£14,127	£14,551	£69,156
Total Expenses	£13,839	£13,905	£13,981	£14,059	£14,144	£69,928
Profit Before Tax	£-591	£-458	£-198	£68	£407	£-772
Profit After Tax	£-591	£-458	£-198	£68	£330	£-849
Change In Property Value	£3	£3	£5,300	£9,461	£12,589	£27,356
Net Return	£-588	£-455	£5,102	£9,529	£12,919	£26,506
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	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