Flat
NW9
5 beds
1 bath
The Lodge, St Andrews Road, Kingsbury, London NW9
London, England · NW9
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£102,158
↗ 19%After 5 Years
Change In Property Value
£204,471
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £81,000 | £82,215 | £83,448 | £85,534 | £87,673 | £419,870 |
| Total Expenses | £58,363 | £58,534 | £58,698 | £58,949 | £59,205 | £293,749 |
| Profit Before Tax | £22,638 | £23,681 | £24,750 | £26,586 | £28,468 | £126,122 |
| Profit After Tax | £18,336 | £19,182 | £20,047 | £21,534 | £23,059 | £102,158 |
| Change In Property Value | £15 | £30,000 | £53,551 | £71,260 | £49,645 | £204,471 |
| Net Return | £18,351 | £49,182 | £73,598 | £92,795 | £72,703 | £306,630 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change