Flat
NW9
2 beds
1 bath
Woolmead Avenue, London NW9
London, England · NW9
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£19,560
↗ 16%After 5 Years
Change In Property Value
£51,799
↗ 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 | £20,520 | £20,828 | £21,140 | £21,669 | £22,210 | £106,367 |
| Total Expenses | £16,279 | £16,359 | £16,432 | £16,526 | £16,623 | £82,219 |
| Profit Before Tax | £4,242 | £4,469 | £4,709 | £5,143 | £5,587 | £24,149 |
| Profit After Tax | £3,436 | £3,620 | £3,814 | £4,165 | £4,526 | £19,560 |
| Change In Property Value | £4 | £7,600 | £13,566 | £18,053 | £12,577 | £51,799 |
| Net Return | £3,439 | £11,220 | £17,380 | £22,218 | £17,102 | £71,360 |
| 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