Flat NW7 2 beds 1 bath

Bittacy Hill, London NW7

London, England · NW7

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£26,246

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£18,636	£18,703	£18,793	£18,885	£18,991	£94,008
Profit Before Tax	£5,580	£5,876	£6,401	£6,938	£7,607	£32,403
Profit After Tax	£4,520	£4,760	£5,185	£5,620	£6,162	£26,246
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£4,524	£4,764	£12,685	£19,008	£23,977	£64,957
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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