Flat
NW9
0 beds
0 baths
Edgware Road, London NW9
London, England · NW9
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£28,410
↗ 17%After 5 Years
Change In Property Value
£68,157
↗ 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 | £27,000 | £27,405 | £27,816 | £28,511 | £29,224 | £139,957 |
| Total Expenses | £20,788 | £20,878 | £20,960 | £21,071 | £21,185 | £104,882 |
| Profit Before Tax | £6,213 | £6,527 | £6,856 | £7,440 | £8,039 | £35,074 |
| Profit After Tax | £5,032 | £5,287 | £5,553 | £6,026 | £6,511 | £28,410 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £5,037 | £15,287 | £23,404 | £29,780 | £23,060 | £96,567 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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