Flat
NW9
2 beds
2 baths
10 Trobridge Parade, Grahame Park Way, London NW9
London, England · NW9
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£24,723
↗ 17%After 5 Years
Change In Property Value
£61,341
↗ 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 | £24,300 | £24,665 | £25,034 | £25,660 | £26,302 | £125,961 |
| Total Expenses | £18,909 | £18,995 | £19,073 | £19,178 | £19,284 | £95,439 |
| Profit Before Tax | £5,391 | £5,669 | £5,961 | £6,483 | £7,017 | £30,522 |
| Profit After Tax | £4,367 | £4,592 | £4,829 | £5,251 | £5,684 | £24,723 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £4,371 | £13,592 | £20,894 | £26,629 | £20,578 | £86,064 |
| 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