Flat
NW9
2 beds
2 baths
Zenith Close, London NW9
London, England · NW9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£21,035
↗ 16%After 5 Years
Change In Property Value
£54,526
↗ 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 | £21,600 | £21,924 | £22,253 | £22,809 | £23,379 | £111,965 |
| Total Expenses | £17,030 | £17,112 | £17,186 | £17,284 | £17,383 | £85,996 |
| Profit Before Tax | £4,570 | £4,812 | £5,067 | £5,525 | £5,996 | £25,970 |
| Profit After Tax | £3,702 | £3,897 | £4,104 | £4,476 | £4,857 | £21,035 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £3,706 | £11,897 | £18,384 | £23,478 | £18,095 | £75,561 |
| 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