Flat NW9 0 beds 1 bath

Heritage Avenue, London NW9

London, England · NW9

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£7,415

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£29,308

↗ 14%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,616	£11,790	£11,967	£12,266	£12,573	£60,213
Total Expenses	£10,079	£10,147	£10,205	£10,277	£10,350	£51,059
Profit Before Tax	£1,537	£1,644	£1,762	£1,989	£2,223	£9,154
Profit After Tax	£1,245	£1,331	£1,427	£1,611	£1,800	£7,415
Change In Property Value	£2	£4,300	£7,676	£10,214	£7,116	£29,308
Net Return	£1,247	£5,631	£9,103	£11,825	£8,916	£36,722
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	9%	14%	18%	14%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change