Flat NW9 3 beds 2 baths

Moorhen Drive, London NW9

London, England · NW9

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£32,835

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£76,336

↗ 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	£30,240	£30,694	£31,154	£31,933	£32,731	£156,752
Total Expenses	£23,042	£23,137	£23,224	£23,344	£23,467	£116,214
Profit Before Tax	£7,198	£7,556	£7,930	£8,589	£9,265	£40,537
Profit After Tax	£5,830	£6,121	£6,423	£6,957	£7,504	£32,835
Change In Property Value	£6	£11,200	£19,992	£26,604	£18,534	£76,336
Net Return	£5,836	£17,321	£26,415	£33,561	£26,038	£109,171
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	59%

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