Flat
NW9
0 beds
1 bath
Bantam House, 6 Heritage Avenue, London NW9
London, England · NW9
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£8,890
↗ 12%After 5 Years
Change In Property Value
£32,034
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,696 | £12,886 | £13,080 | £13,407 | £13,742 | £65,811 |
| Total Expenses | £10,831 | £10,900 | £10,960 | £11,035 | £11,111 | £54,836 |
| Profit Before Tax | £1,865 | £1,987 | £2,120 | £2,372 | £2,631 | £10,975 |
| Profit After Tax | £1,511 | £1,609 | £1,717 | £1,921 | £2,131 | £8,890 |
| Change In Property Value | £2 | £4,700 | £8,390 | £11,164 | £7,778 | £32,034 |
| Net Return | £1,513 | £6,309 | £10,106 | £13,086 | £9,909 | £40,923 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change