Flat NW4 2 beds 1 bath

Rundell Crescent, London NW4

London, England · NW4

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£16,621

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£33,544

↗ 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	£20,976	£21,291	£21,823	£22,368	£23,040	£109,498
Total Expenses	£17,588	£17,679	£17,788	£17,900	£18,022	£88,978
Profit Before Tax	£3,388	£3,611	£4,035	£4,469	£5,017	£20,520
Profit After Tax	£2,744	£2,925	£3,268	£3,620	£4,064	£16,621
Change In Property Value	£3	£3	£6,499	£11,601	£15,438	£33,544
Net Return	£2,748	£2,929	£9,767	£15,221	£19,502	£50,165
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	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