Flat
NW9
1 bed
1 bath
Pageant Avenue, London NW9
London, England · NW9
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£5,548
↗ 10%After 5 Years
Change In Property Value
£25,900
↗ 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 | £10,260 | £10,414 | £10,570 | £10,834 | £11,105 | £53,184 |
| Total Expenses | £9,139 | £9,205 | £9,261 | £9,330 | £9,399 | £46,334 |
| Profit Before Tax | £1,121 | £1,209 | £1,309 | £1,505 | £1,706 | £6,850 |
| Profit After Tax | £908 | £980 | £1,060 | £1,219 | £1,382 | £5,548 |
| Change In Property Value | £2 | £3,800 | £6,783 | £9,026 | £6,288 | £25,900 |
| Net Return | £910 | £4,780 | £7,843 | £10,245 | £7,670 | £31,448 |
| 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