Flat
NW9
2 beds
1 bath
East Drive, London NW9
London, England · NW9
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£23,985
↗ 17%After 5 Years
Change In Property Value
£59,978
↗ 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 | £23,760 | £24,116 | £24,478 | £25,090 | £25,717 | £123,162 |
| Total Expenses | £18,533 | £18,619 | £18,696 | £18,799 | £18,904 | £93,551 |
| Profit Before Tax | £5,227 | £5,498 | £5,782 | £6,291 | £6,813 | £29,611 |
| Profit After Tax | £4,234 | £4,453 | £4,684 | £5,096 | £5,519 | £23,985 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £4,238 | £13,253 | £20,392 | £25,999 | £20,081 | £83,963 |
| 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