Flat
NW9
2 beds
1 bath
Slough Lane, London NW9
London, England · NW9
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£17,354
↗ 16%After 5 Years
Change In Property Value
£47,703
↗ 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 | £18,900 | £19,183 | £19,471 | £19,958 | £20,457 | £97,970 |
| Total Expenses | £15,150 | £15,228 | £15,298 | £15,388 | £15,481 | £76,544 |
| Profit Before Tax | £3,750 | £3,956 | £4,173 | £4,570 | £4,976 | £21,425 |
| Profit After Tax | £3,038 | £3,204 | £3,381 | £3,702 | £4,031 | £17,354 |
| Change In Property Value | £3 | £6,999 | £12,493 | £16,625 | £11,582 | £47,703 |
| Net Return | £3,041 | £10,203 | £15,874 | £20,327 | £15,613 | £65,058 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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