Flat
NW9
2 beds
2 baths
The Link, Brent Cross NW9
London, England · NW9
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£29,148
↗ 17%After 5 Years
Change In Property Value
£69,520
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,540 | £27,953 | £28,372 | £29,082 | £29,809 | £142,756 |
| Total Expenses | £21,163 | £21,255 | £21,337 | £21,450 | £21,566 | £106,771 |
| Profit Before Tax | £6,377 | £6,699 | £7,035 | £7,631 | £8,243 | £35,985 |
| Profit After Tax | £5,165 | £5,426 | £5,698 | £6,181 | £6,677 | £29,148 |
| Change In Property Value | £5 | £10,200 | £18,207 | £24,229 | £16,879 | £69,520 |
| Net Return | £5,170 | £15,626 | £23,905 | £30,410 | £23,556 | £98,668 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change