Flat NW6 1 bed 1 bath

Sumatra Road, West Hampstead NW6

London, England · NW6

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£23,748

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

54%

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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£17,565	£17,631	£17,719	£17,809	£17,912	£88,636
Profit Before Tax	£5,031	£5,304	£5,789	£6,287	£6,907	£29,318
Profit After Tax	£4,075	£4,296	£4,689	£5,092	£5,595	£23,748
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£4,079	£4,299	£11,689	£17,588	£22,222	£59,878
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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