Flat
NW9
3 beds
2 baths
Silkstream, The Hyde, London NW9
London, England · NW9
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£42,422
↗ 18%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change