Flat NW9 0 beds 1 bath

Cambrian Green, Kingsbury Road NW9

London, England · NW9

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£1,515

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£18,402

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,296	£7,405	£7,517	£7,704	£7,897	£37,819
Total Expenses	£7,073	£7,134	£7,186	£7,247	£7,309	£35,949
Profit Before Tax	£223	£271	£330	£458	£588	£1,870
Profit After Tax	£180	£220	£267	£371	£476	£1,515
Change In Property Value	£1	£2,700	£4,820	£6,413	£4,468	£18,402
Net Return	£182	£2,920	£5,087	£6,784	£4,945	£19,917
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	16%	12%	48%

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