Semi Detached NW9 4 beds 2 baths

Crundale Avenue, Kingsbury, London NW9

London, England · NW9

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£55,062

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£105,643

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,856	£42,484	£43,121	£44,199	£45,304	£216,964
Total Expenses	£29,621	£29,697	£29,770	£29,889	£30,010	£148,987
Profit Before Tax	£12,235	£12,787	£13,351	£14,310	£15,294	£67,977
Profit After Tax	£9,910	£10,358	£10,814	£11,591	£12,388	£55,062
Change In Property Value	£8	£15,500	£27,668	£36,818	£25,650	£105,643
Net Return	£9,918	£25,858	£38,482	£48,409	£38,038	£160,705
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	62%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change