Flat NW9 1 bed 1 bath

Westmoreland Road, London NW9

London, England · NW9

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£9,973

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 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	£13,500	£13,703	£13,908	£14,256	£14,612	£69,978
Total Expenses	£11,394	£11,464	£11,526	£11,602	£11,680	£57,666
Profit Before Tax	£2,106	£2,239	£2,382	£2,654	£2,932	£12,313
Profit After Tax	£1,706	£1,813	£1,930	£2,149	£2,375	£9,973
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£1,709	£6,813	£10,855	£14,026	£10,649	£44,052
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	58%

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