Flat NW6 3 beds 3 baths

7 Andover Place, London NW6

London, England · NW6

Initial Investment

First Year

£372,250First Year

Profit From Rental Income

After 5 Years

£70,561

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£110,971

↗ 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	£66,156	£67,148	£68,827	£70,548	£72,664	£345,343
Total Expenses	£51,266	£51,411	£51,622	£51,838	£52,093	£258,231
Profit Before Tax	£14,890	£15,737	£17,205	£18,709	£20,572	£87,113
Profit After Tax	£12,061	£12,747	£13,936	£15,155	£16,663	£70,561
Change In Property Value	£11	£11	£21,500	£38,378	£51,071	£110,971
Net Return	£12,071	£12,758	£35,436	£53,533	£67,734	£181,532
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	14%	18%	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