Flat
NW9
3 beds
2 baths
Thorney Close, London NW9
London, England · NW9
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£42,814
↗ 18%After 5 Years
Change In Property Value
£94,738
↗ 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 | £37,536 | £38,099 | £38,671 | £39,637 | £40,628 | £194,571 |
| Total Expenses | £28,115 | £28,222 | £28,320 | £28,458 | £28,600 | £141,715 |
| Profit Before Tax | £9,421 | £9,878 | £10,351 | £11,179 | £12,028 | £52,857 |
| Profit After Tax | £7,631 | £8,001 | £8,384 | £9,055 | £9,743 | £42,814 |
| Change In Property Value | £7 | £13,900 | £24,812 | £33,017 | £23,002 | £94,738 |
| Net Return | £7,638 | £21,901 | £33,196 | £42,072 | £32,745 | £137,552 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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