Flat
NW9
2 beds
2 baths
Carvell House, Aerodrome Road NW9
London, England · NW9
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£26,589
↗ 17%After 5 Years
Change In Property Value
£64,749
↗ 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 | £25,656 | £26,041 | £26,431 | £27,092 | £27,770 | £132,990 |
| Total Expenses | £19,849 | £19,937 | £20,017 | £20,125 | £20,236 | £100,164 |
| Profit Before Tax | £5,807 | £6,104 | £6,414 | £6,967 | £7,534 | £32,826 |
| Profit After Tax | £4,704 | £4,944 | £5,195 | £5,643 | £6,103 | £26,589 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £4,709 | £14,444 | £22,153 | £28,209 | £21,823 | £91,338 |
| 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