Flat NW6 1 bed 1 bath

Christchurch Avenue, Brondesbury Park NW6

London, England · NW6

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£15,813

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£30,963

↗ 10%After 5 Years

Return On Investment

50%

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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£16,129	£16,211	£16,309	£16,410	£16,521	£81,581
Profit Before Tax	£3,239	£3,447	£3,841	£4,244	£4,752	£19,523
Profit After Tax	£2,623	£2,792	£3,111	£3,437	£3,849	£15,813
Change In Property Value	£3	£3	£5,999	£10,708	£14,250	£30,963
Net Return	£2,626	£2,795	£9,110	£14,146	£18,099	£46,777
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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