Flat NW9 1 bed 1 bath

Greenshank House, 19 Moorhen Drive, Hendon NW9

London, England · NW9

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£11,840

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£37,486

↗ 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	£14,856	£15,079	£15,305	£15,688	£16,080	£77,007
Total Expenses	£12,334	£12,406	£12,470	£12,550	£12,632	£62,391
Profit Before Tax	£2,522	£2,673	£2,835	£3,138	£3,448	£14,617
Profit After Tax	£2,043	£2,165	£2,297	£2,542	£2,793	£11,840
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£2,046	£7,665	£12,114	£15,606	£11,895	£49,326
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
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