Flat
NW9
2 beds
2 baths
Edgware Road, London NW9
London, England · NW9
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£43,160
↗ 18%After 5 Years
Change In Property Value
£95,420
↗ 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 | £37,800 | £38,367 | £38,943 | £39,916 | £40,914 | £195,940 |
| Total Expenses | £28,303 | £28,409 | £28,508 | £28,647 | £28,789 | £142,656 |
| Profit Before Tax | £9,498 | £9,958 | £10,435 | £11,269 | £12,125 | £53,284 |
| Profit After Tax | £7,693 | £8,066 | £8,452 | £9,128 | £9,821 | £43,160 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £7,700 | £22,066 | £33,442 | £42,383 | £32,988 | £138,580 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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