Flat NW9 3 beds 3 baths

Lindley House, 1 Henshaw Parade NW9

London, England · NW9

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£59,776

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£126,091

↗ 14%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£49,956	£50,705	£51,466	£52,753	£54,071	£258,951
Total Expenses	£36,757	£36,882	£36,999	£37,170	£37,344	£185,154
Profit Before Tax	£13,199	£13,823	£14,466	£15,583	£16,727	£73,797
Profit After Tax	£10,691	£11,197	£11,718	£12,622	£13,549	£59,776
Change In Property Value	£9	£18,500	£33,023	£43,944	£30,614	£126,091
Net Return	£10,700	£29,697	£44,741	£56,566	£44,163	£185,866
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	14%	18%	14%	60%

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