Flat NW2 2 beds 1 bath

Windmill Drive, London NW2

London, England · NW2

Initial Investment

First Year

£83,875First Year

Profit From Rental Income

After 5 Years

£1,675

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£28,130

↗ 10%After 5 Years

Return On Investment

36%

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	£14,172	£14,385	£14,744	£15,113	£15,566	£73,980
Total Expenses	£14,229	£14,296	£14,375	£14,456	£14,544	£71,898
Profit Before Tax	£-57	£89	£369	£657	£1,023	£2,081
Profit After Tax	£-57	£72	£299	£532	£828	£1,675
Change In Property Value	£3	£3	£5,450	£9,728	£12,946	£28,130
Net Return	£-54	£75	£5,749	£10,261	£13,774	£29,805
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	36%

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