Flat
NW9
2 beds
2 baths
Moorhen Drive, Hawfinch House NW9
London, England · NW9
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£25,852
↗ 17%After 5 Years
Change In Property Value
£63,386
↗ 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 | £25,116 | £25,493 | £25,875 | £26,522 | £27,185 | £130,191 |
| Total Expenses | £19,473 | £19,561 | £19,640 | £19,746 | £19,855 | £98,275 |
| Profit Before Tax | £5,643 | £5,932 | £6,235 | £6,776 | £7,330 | £31,916 |
| Profit After Tax | £4,571 | £4,805 | £5,051 | £5,488 | £5,937 | £25,852 |
| Change In Property Value | £5 | £9,300 | £16,601 | £22,091 | £15,390 | £63,386 |
| Net Return | £4,576 | £14,105 | £21,651 | £27,579 | £21,327 | £89,238 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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