Flat NW2 2 beds 2 baths

The Ashbee, Brent Cross Town NW2

London, England · NW2

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£17,411

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£71,744

↗ 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	£36,144	£36,686	£37,603	£38,543	£39,700	£188,677
Total Expenses	£33,189	£33,289	£33,423	£33,561	£33,720	£167,182
Profit Before Tax	£2,955	£3,397	£4,180	£4,982	£5,980	£21,495
Profit After Tax	£2,394	£2,752	£3,386	£4,036	£4,844	£17,411
Change In Property Value	£7	£7	£13,900	£24,812	£33,018	£71,744
Net Return	£2,401	£2,759	£17,286	£28,847	£37,862	£89,155
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
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