Flat NW7 2 beds 2 baths

Explorer Way, London NW7

London, England · NW7

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£15,139

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

39%

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	£30,480	£30,937	£31,711	£32,503	£33,478	£159,110
Total Expenses	£27,861	£27,953	£28,073	£28,196	£28,336	£140,420
Profit Before Tax	£2,619	£2,984	£3,637	£4,307	£5,142	£18,690
Profit After Tax	£2,121	£2,417	£2,946	£3,489	£4,165	£15,139
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£2,127	£2,423	£14,447	£24,017	£31,482	£74,495
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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