Flat
NW9
2 beds
1 bath
Heybourne Crescent, London NW9
London, England · NW9
View property listing
Initial Investment
£58,750First YearProfit From Rental Income
£5,721
↗ 10%After 5 Years
Change In Property Value
£26,240
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,392 | £10,548 | £10,706 | £10,974 | £11,248 | £53,868 |
| Total Expenses | £9,233 | £9,298 | £9,355 | £9,424 | £9,494 | £46,805 |
| Profit Before Tax | £1,159 | £1,249 | £1,351 | £1,550 | £1,754 | £7,063 |
| Profit After Tax | £939 | £1,012 | £1,094 | £1,255 | £1,421 | £5,721 |
| Change In Property Value | £2 | £3,850 | £6,872 | £9,145 | £6,371 | £26,240 |
| Net Return | £941 | £4,862 | £7,966 | £10,400 | £7,792 | £31,962 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change