Flat NW5 3 beds 1 bath

Fletcher Court, Ingestre Road, London, Greater London NW5

London, England · NW5

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£-6,189

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£52,647

↗ 10%After 5 Years

Return On Investment

28%

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	£22,440	£22,777	£23,346	£23,930	£24,648	£117,140
Total Expenses	£24,478	£24,558	£24,658	£24,760	£24,874	£123,329
Profit Before Tax	£-2,038	£-1,781	£-1,312	£-830	£-227	£-6,189
Profit After Tax	£-2,038	£-1,781	£-1,312	£-830	£-227	£-6,189
Change In Property Value	£5	£5	£10,200	£18,207	£24,229	£52,647
Net Return	£-2,033	£-1,776	£8,888	£17,377	£24,002	£46,458
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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