Flat NW2 0 beds 0 baths

Mapesbury Road, London NW2

London, England · NW2

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£23,432

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

61%

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	£19,992	£20,292	£20,799	£21,319	£21,959	£104,361
Total Expenses	£14,910	£14,986	£15,080	£15,175	£15,282	£75,432
Profit Before Tax	£5,082	£5,306	£5,720	£6,144	£6,677	£28,928
Profit After Tax	£4,117	£4,298	£4,633	£4,976	£5,408	£23,432
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£4,119	£4,301	£10,133	£14,794	£18,473	£51,820
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	5%	5%	12%	17%	22%	61%

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