Flat
NW9
1 bed
1 bath
Hoy Close, London NW9
London, England · NW9
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£19,952
↗ 16%After 5 Years
Change In Property Value
£52,481
↗ 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 | £20,796 | £21,108 | £21,425 | £21,960 | £22,509 | £107,798 |
| Total Expenses | £16,467 | £16,548 | £16,621 | £16,716 | £16,814 | £83,166 |
| Profit Before Tax | £4,329 | £4,560 | £4,804 | £5,244 | £5,695 | £24,632 |
| Profit After Tax | £3,507 | £3,693 | £3,891 | £4,248 | £4,613 | £19,952 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £3,510 | £11,393 | £17,636 | £22,538 | £17,355 | £72,433 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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