Flat NW9 1 bed 1 bath

Airco Close, London NW9

London, England · NW9

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£10,365

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£34,760

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,776	£13,983	£14,192	£14,547	£14,911	£71,409
Total Expenses	£11,582	£11,653	£11,715	£11,792	£11,871	£58,613
Profit Before Tax	£2,194	£2,330	£2,478	£2,755	£3,040	£12,796
Profit After Tax	£1,777	£1,887	£2,007	£2,232	£2,462	£10,365
Change In Property Value	£3	£5,100	£9,104	£12,114	£8,440	£34,760
Net Return	£1,780	£6,987	£11,110	£14,346	£10,902	£45,125
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	58%

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