Flat NW2 2 beds 2 baths

The Delamarre, Brent Cross Town NW2

London, England · NW2

Initial Investment

First Year

£237,000First Year

Profit From Rental Income

After 5 Years

£17,969

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£73,292

↗ 10%After 5 Years

Return On Investment

39%

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	£36,924	£37,478	£38,415	£39,375	£40,556	£192,748
Total Expenses	£33,862	£33,963	£34,100	£34,240	£34,400	£170,564
Profit Before Tax	£3,062	£3,515	£4,315	£5,136	£6,156	£22,184
Profit After Tax	£2,481	£2,847	£3,495	£4,160	£4,986	£17,969
Change In Property Value	£7	£7	£14,200	£25,348	£33,730	£73,292
Net Return	£2,488	£2,854	£17,696	£29,507	£38,717	£91,261
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	1%	7%	12%	16%	39%

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