Flat NW9 0 beds 1 bath

Cambrian Green, Cambrian Green, Kinsgbury NW9

London, England · NW9

Initial Investment

First Year

£53,200First Year

Profit From Rental Income

After 5 Years

£4,368

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£23,719

↗ 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	£9,396	£9,537	£9,680	£9,922	£10,170	£48,705
Total Expenses	£8,538	£8,602	£8,657	£8,723	£8,791	£43,312
Profit Before Tax	£858	£935	£1,023	£1,199	£1,379	£5,393
Profit After Tax	£695	£757	£828	£971	£1,117	£4,368
Change In Property Value	£2	£3,480	£6,212	£8,266	£5,759	£23,719
Net Return	£697	£4,237	£7,040	£9,237	£6,876	£28,087
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change