Flat
NW9
1 bed
1 bath
Wells Drive, Kingsbury, London NW9
London, England · NW9
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£15,527
↗ 15%After 5 Years
Change In Property Value
£44,302
↗ 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 | £17,556 | £17,819 | £18,087 | £18,539 | £19,002 | £91,003 |
| Total Expenses | £14,212 | £14,289 | £14,357 | £14,444 | £14,533 | £71,834 |
| Profit Before Tax | £3,344 | £3,531 | £3,730 | £4,095 | £4,470 | £19,169 |
| Profit After Tax | £2,708 | £2,860 | £3,021 | £3,317 | £3,620 | £15,527 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £2,712 | £9,360 | £14,624 | £18,757 | £14,377 | £59,829 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| 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