Flat NW8 2 beds 2 baths

Penfold Street, London NW8

London, England · NW8

Initial Investment

First Year

£391,450First Year

Profit From Rental Income

After 5 Years

£62,681

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£115,926

↗ 10%After 5 Years

Return On Investment

46%

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	£72,504	£73,592	£75,431	£77,317	£79,637	£378,481
Total Expenses	£59,556	£59,843	£60,194	£60,553	£60,950	£301,096
Profit Before Tax	£12,948	£13,748	£15,237	£16,765	£18,687	£77,385
Profit After Tax	£10,488	£11,136	£12,342	£13,579	£15,136	£62,681
Change In Property Value	£11	£11	£22,460	£40,092	£53,351	£115,926
Net Return	£10,499	£11,147	£34,803	£53,671	£68,487	£178,607
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	17%	46%

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