Flat NW4 2 beds 1 bath

Alwyn Gardens, London NW4

London, England · NW4

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£22,221

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 10%After 5 Years

Return On Investment

54%

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	£21,996	£22,326	£22,884	£23,456	£24,160	£114,822
Total Expenses	£17,292	£17,371	£17,470	£17,571	£17,684	£87,389
Profit Before Tax	£4,704	£4,955	£5,414	£5,885	£6,476	£27,433
Profit After Tax	£3,810	£4,013	£4,385	£4,767	£5,245	£22,221
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£3,813	£4,017	£10,985	£16,548	£20,923	£56,286
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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