Flat NW8 2 beds 2 baths

The Old Aeroworks, 17 Hatton Street NW8

London, England · NW8

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£45,501

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£85,164

↗ 10%After 5 Years

Return On Investment

47%

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	£53,268	£54,067	£55,419	£56,804	£58,508	£278,066
Total Expenses	£43,886	£44,100	£44,360	£44,626	£44,921	£221,893
Profit Before Tax	£9,382	£9,967	£11,059	£12,178	£13,587	£56,174
Profit After Tax	£7,600	£8,074	£8,958	£9,864	£11,006	£45,501
Change In Property Value	£8	£8	£16,500	£29,453	£39,194	£85,164
Net Return	£7,608	£8,082	£25,458	£39,317	£50,199	£130,664
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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