Flat
NW9
2 beds
1 bath
Harvey Close, Biggs Court NW9
London, England · NW9
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£3,336
↗ 7%After 5 Years
Change In Property Value
£21,810
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,640 | £8,770 | £8,901 | £9,124 | £9,352 | £44,786 |
| Total Expenses | £8,012 | £8,075 | £8,129 | £8,193 | £8,259 | £40,668 |
| Profit Before Tax | £628 | £695 | £772 | £930 | £1,093 | £4,118 |
| Profit After Tax | £509 | £563 | £625 | £754 | £885 | £3,336 |
| Change In Property Value | £2 | £3,200 | £5,712 | £7,601 | £5,295 | £21,810 |
| Net Return | £510 | £3,763 | £6,337 | £8,355 | £6,181 | £25,146 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change