Flat NW6 1 bed 1 bath

Glengall Road, London NW6

London, England · NW6

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£33,597

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

55%

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	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£21,859	£21,928	£22,025	£22,125	£22,241	£110,178
Profit Before Tax	£7,193	£7,560	£8,200	£8,856	£9,669	£41,477
Profit After Tax	£5,826	£6,124	£6,642	£7,173	£7,832	£33,597
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£5,831	£6,128	£15,642	£23,238	£29,210	£80,049
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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