Flat
NW9
2 beds
2 baths
The Hyde, West Hendon, Greater London NW9
London, England · NW9
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£35,439
↗ 18%After 5 Years
Change In Property Value
£81,107
↗ 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 | £32,136 | £32,618 | £33,107 | £33,935 | £34,783 | £166,580 |
| Total Expenses | £24,358 | £24,456 | £24,546 | £24,670 | £24,798 | £122,828 |
| Profit Before Tax | £7,778 | £8,162 | £8,561 | £9,265 | £9,985 | £43,752 |
| Profit After Tax | £6,300 | £6,611 | £6,935 | £7,504 | £8,088 | £35,439 |
| Change In Property Value | £6 | £11,900 | £21,242 | £28,267 | £19,692 | £81,107 |
| Net Return | £6,306 | £18,511 | £28,176 | £35,771 | £27,781 | £116,546 |
| 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