Flat
NW9
2 beds
2 baths
Heybourne Crescent, London NW9
London, England · NW9
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£19,214
↗ 16%After 5 Years
Change In Property Value
£51,118
↗ 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 | £20,256 | £20,560 | £20,868 | £21,390 | £21,925 | £104,999 |
| Total Expenses | £16,091 | £16,172 | £16,243 | £16,337 | £16,434 | £81,277 |
| Profit Before Tax | £4,165 | £4,388 | £4,625 | £5,052 | £5,491 | £23,721 |
| Profit After Tax | £3,373 | £3,554 | £3,746 | £4,093 | £4,448 | £19,214 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £3,377 | £11,055 | £17,134 | £21,908 | £16,859 | £70,332 |
| 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