Flat NW9 3 beds 2 baths

Lindley House, 1 Henshaw Parade NW9

London, England · NW9

Initial Investment

First Year

£230,000First Year

Profit From Rental Income

After 5 Years

£42,422

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£94,057

↗ 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	£37,260	£37,819	£38,386	£39,346	£40,329	£193,140
Total Expenses	£27,927	£28,033	£28,130	£28,268	£28,409	£140,767
Profit Before Tax	£9,333	£9,786	£10,256	£11,078	£11,920	£52,373
Profit After Tax	£7,560	£7,927	£8,307	£8,973	£9,655	£42,422
Change In Property Value	£7	£13,800	£24,633	£32,780	£22,837	£94,057
Net Return	£7,567	£21,727	£32,940	£41,753	£32,492	£136,479
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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