Flat NW6 1 bed 1 bath

Alfred Court, Fortune Green Road NW6

London, England · NW6

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£3,278

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 10%After 5 Years

Return On Investment

33%

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	£25,680	£26,065	£26,717	£27,385	£28,206	£134,053
Total Expenses	£25,794	£25,879	£25,987	£26,097	£26,222	£129,979
Profit Before Tax	£-114	£187	£730	£1,287	£1,984	£4,074
Profit After Tax	£-114	£151	£591	£1,043	£1,607	£3,278
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£-109	£156	£11,292	£20,143	£27,024	£58,505
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	6%	11%	15%	33%

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