Flat NW7 1 bed 1 bath

Bittacy Hill, London NW7

London, England · NW7

Initial Investment

First Year

£40,375First Year

Profit From Rental Income

After 5 Years

£2,691

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£13,549

↗ 10%After 5 Years

Return On Investment

40%

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	£8,472	£8,599	£8,814	£9,034	£9,305	£44,225
Total Expenses	£8,055	£8,113	£8,178	£8,244	£8,313	£40,902
Profit Before Tax	£417	£486	£636	£791	£992	£3,322
Profit After Tax	£338	£394	£515	£641	£804	£2,691
Change In Property Value	£1	£1	£2,625	£4,686	£6,235	£13,549
Net Return	£339	£395	£3,140	£5,326	£7,039	£16,240
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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