Flat
NW4
1 bed
1 bath
Hendon Lodge, 31 Sunningfields Road, Greater London NW4
London, England · NW4
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£7,373
↗ 9%After 5 Years
Change In Property Value
£36,798
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,500 | £13,703 | £13,908 | £14,256 | £14,612 | £69,978 |
| Total Expenses | £12,036 | £12,106 | £12,167 | £12,244 | £12,322 | £60,875 |
| Profit Before Tax | £1,464 | £1,597 | £1,741 | £2,012 | £2,290 | £9,103 |
| Profit After Tax | £1,186 | £1,293 | £1,410 | £1,629 | £1,855 | £7,373 |
| Change In Property Value | £3 | £5,399 | £9,637 | £12,825 | £8,934 | £36,798 |
| Net Return | £1,189 | £6,692 | £11,047 | £14,454 | £10,789 | £44,171 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change