Flat
NW9
2 beds
1 bath
Kingsbury Road, London NW9
London, England · NW9
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£9,980
↗ 13%After 5 Years
Change In Property Value
£34,072
↗ 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 | £13,500 | £13,703 | £13,908 | £14,256 | £14,612 | £69,978 |
| Total Expenses | £11,392 | £11,462 | £11,524 | £11,601 | £11,679 | £57,658 |
| Profit Before Tax | £2,108 | £2,240 | £2,384 | £2,655 | £2,933 | £12,321 |
| Profit After Tax | £1,707 | £1,814 | £1,931 | £2,151 | £2,376 | £9,980 |
| Change In Property Value | £2 | £4,999 | £8,923 | £11,874 | £8,272 | £34,072 |
| Net Return | £1,710 | £6,814 | £10,854 | £14,025 | £10,648 | £44,051 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change