Flat
NW9
1 bed
1 bath
Moorhen Drive, London NW9
London, England · NW9
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£18,477
↗ 16%After 5 Years
Change In Property Value
£49,755
↗ 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 | £19,716 | £20,012 | £20,312 | £20,820 | £21,340 | £102,200 |
| Total Expenses | £15,715 | £15,795 | £15,866 | £15,959 | £16,053 | £79,389 |
| Profit Before Tax | £4,001 | £4,217 | £4,446 | £4,861 | £5,287 | £22,811 |
| Profit After Tax | £3,240 | £3,416 | £3,601 | £3,937 | £4,282 | £18,477 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £3,244 | £10,716 | £16,632 | £21,277 | £16,363 | £68,231 |
| 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