Flat NW2 2 beds 2 baths

The Delamarre, Brent Cross Town NW2

London, England · NW2

Initial Investment

First Year

£221,250First Year

Profit From Rental Income

After 5 Years

£16,295

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£68,647

↗ 10%After 5 Years

Return On Investment

38%

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	£34,584	£35,103	£35,980	£36,880	£37,986	£180,533
Total Expenses	£31,842	£31,940	£32,071	£32,205	£32,358	£160,416
Profit Before Tax	£2,742	£3,163	£3,909	£4,675	£5,628	£20,117
Profit After Tax	£2,221	£2,562	£3,167	£3,787	£4,559	£16,295
Change In Property Value	£7	£7	£13,300	£23,741	£31,592	£68,647
Net Return	£2,227	£2,568	£16,467	£27,528	£36,151	£84,942
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

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