Flat NW7 3 beds 1 bath

Rowlands Close, Mill Hill NW7

London, England · NW7

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£47,065

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 10%After 5 Years

Return On Investment

52%

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	£43,092	£43,738	£44,832	£45,953	£47,331	£224,946
Total Expenses	£33,090	£33,200	£33,353	£33,509	£33,689	£166,841
Profit Before Tax	£10,002	£10,538	£11,479	£12,444	£13,642	£58,105
Profit After Tax	£8,102	£8,536	£9,298	£10,080	£11,050	£47,065
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£8,109	£8,542	£22,798	£34,178	£43,118	£116,744
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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