Flat
NW9
2 beds
2 baths
Boulevard Drive, London NW9
London, England · NW9
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£20,298
↗ 16%After 5 Years
Change In Property Value
£53,162
↗ 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 | £21,060 | £21,376 | £21,697 | £22,239 | £22,795 | £109,166 |
| Total Expenses | £16,654 | £16,736 | £16,809 | £16,905 | £17,003 | £84,107 |
| Profit Before Tax | £4,406 | £4,640 | £4,888 | £5,334 | £5,792 | £25,059 |
| Profit After Tax | £3,569 | £3,758 | £3,959 | £4,321 | £4,691 | £20,298 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £3,573 | £11,559 | £17,882 | £22,848 | £17,599 | £73,460 |
| 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