Flat NW9 3 beds 2 baths

Pandorea House, Lismore Boulevard NW9

London, England · NW9

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£33,964

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 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	£31,056	£31,522	£31,995	£32,795	£33,614	£160,981
Total Expenses	£23,606	£23,703	£23,791	£23,913	£24,038	£119,051
Profit Before Tax	£7,450	£7,819	£8,204	£8,882	£9,577	£41,931
Profit After Tax	£6,034	£6,333	£6,645	£7,194	£7,757	£33,964
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£6,040	£17,834	£27,173	£34,511	£26,788	£112,345
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