Flat NW6 2 beds 1 bath

Hillsborough Court, St. Johns Wood NW6

London, England · NW6

Initial Investment

First Year

£127,450First Year

Profit From Rental Income

After 5 Years

£20,796

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£40,982

↗ 10%After 5 Years

Return On Investment

48%

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	£25,632	£26,016	£26,667	£27,334	£28,154	£133,803
Total Expenses	£21,377	£21,486	£21,617	£21,751	£21,898	£108,129
Profit Before Tax	£4,255	£4,530	£5,050	£5,583	£6,255	£25,673
Profit After Tax	£3,446	£3,670	£4,090	£4,522	£5,067	£20,796
Change In Property Value	£4	£4	£7,940	£14,173	£18,860	£40,982
Net Return	£3,450	£3,674	£12,031	£18,695	£23,927	£61,777
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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