Flat NW9 1 bed 1 bath

Shearwater Drive, Rosefinch Apartments NW9

London, England · NW9

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£14,789

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£42,939

↗ 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	£17,016	£17,271	£17,530	£17,969	£18,418	£88,204
Total Expenses	£13,837	£13,912	£13,979	£14,065	£14,152	£69,945
Profit Before Tax	£3,179	£3,359	£3,551	£3,904	£4,265	£18,259
Profit After Tax	£2,575	£2,721	£2,876	£3,162	£3,455	£14,789
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£2,578	£9,021	£14,122	£18,127	£13,880	£57,728
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	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