Flat NW7 2 beds 1 bath

Hale Lane, Grosvenor Court Hale Lane NW7

London, England · NW7

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£17,484

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

48%

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	£19,046	£19,146	£19,266	£19,388	£19,523	£96,369
Profit Before Tax	£3,550	£3,788	£4,242	£4,708	£5,296	£21,585
Profit After Tax	£2,876	£3,069	£3,436	£3,813	£4,290	£17,484
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£2,879	£3,072	£10,436	£16,308	£20,918	£53,614
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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