Flat NW9 1 bed 1 bath

Fermont House, Beaufort Park NW9

London, England · NW9

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£15,873

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£44,984

↗ 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	£17,820	£18,087	£18,359	£18,818	£19,288	£92,372
Total Expenses	£14,400	£14,476	£14,545	£14,632	£14,722	£72,775
Profit Before Tax	£3,420	£3,611	£3,814	£4,185	£4,566	£19,596
Profit After Tax	£2,770	£2,925	£3,089	£3,390	£3,698	£15,873
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£2,774	£9,525	£14,870	£19,067	£14,620	£60,857
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
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