Flat NW7 2 beds 2 baths

Explorer Way, London NW7

London, England · NW7

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£14,087

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£29,148	£29,585	£30,325	£31,083	£32,015	£152,157
Total Expenses	£26,736	£26,826	£26,943	£27,062	£27,198	£134,765
Profit Before Tax	£2,412	£2,759	£3,382	£4,021	£4,817	£17,391
Profit After Tax	£1,954	£2,235	£2,740	£3,257	£3,902	£14,087
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£1,959	£2,241	£13,740	£22,892	£30,031	£70,863
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