Flat
NW9
1 bed
1 bath
Heritage Avenue, 6 Heritage Avenue NW9
London, England · NW9
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£15,136
↗ 15%After 5 Years
Change In Property Value
£43,620
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,280 | £17,539 | £17,802 | £18,247 | £18,704 | £89,572 |
| Total Expenses | £14,024 | £14,100 | £14,167 | £14,254 | £14,342 | £70,887 |
| Profit Before Tax | £3,256 | £3,439 | £3,635 | £3,994 | £4,362 | £18,686 |
| Profit After Tax | £2,637 | £2,786 | £2,944 | £3,235 | £3,533 | £15,136 |
| Change In Property Value | £3 | £6,400 | £11,424 | £15,202 | £10,591 | £43,620 |
| Net Return | £2,641 | £9,186 | £14,369 | £18,437 | £14,124 | £58,756 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change