Flat NW9 2 beds 1 bath

Heybourne Crescent, London NW9

London, England · NW9

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£17,348

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£47,710

↗ 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	£18,900	£19,183	£19,471	£19,958	£20,457	£97,970
Total Expenses	£15,151	£15,230	£15,299	£15,390	£15,482	£76,553
Profit Before Tax	£3,749	£3,954	£4,172	£4,568	£4,975	£21,417
Profit After Tax	£3,036	£3,203	£3,379	£3,700	£4,029	£17,348
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£3,040	£10,203	£15,874	£20,328	£15,613	£65,058
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	59%

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