Flat
NW9
0 beds
1 bath
Pendragon Walk, London NW9
London, England · NW9
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£4,811
↗ 9%After 5 Years
Change In Property Value
£24,537
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,720 | £9,866 | £10,014 | £10,264 | £10,521 | £50,384 |
| Total Expenses | £8,764 | £8,828 | £8,884 | £8,951 | £9,019 | £44,445 |
| Profit Before Tax | £957 | £1,038 | £1,130 | £1,313 | £1,502 | £5,939 |
| Profit After Tax | £775 | £841 | £915 | £1,064 | £1,216 | £4,811 |
| Change In Property Value | £2 | £3,600 | £6,426 | £8,551 | £5,957 | £24,537 |
| Net Return | £777 | £4,441 | £7,341 | £9,615 | £7,174 | £29,347 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change