Flat
NW9
1 bed
1 bath
Scottwell Drive, London NW9
London, England · NW9
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£8,505
↗ 12%After 5 Years
Change In Property Value
£31,345
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,420 | £12,606 | £12,795 | £13,115 | £13,443 | £64,380 |
| Total Expenses | £10,641 | £10,709 | £10,769 | £10,843 | £10,918 | £53,881 |
| Profit Before Tax | £1,779 | £1,897 | £2,026 | £2,272 | £2,525 | £10,500 |
| Profit After Tax | £1,441 | £1,537 | £1,641 | £1,841 | £2,045 | £8,505 |
| Change In Property Value | £2 | £4,599 | £8,209 | £10,924 | £7,611 | £31,345 |
| Net Return | £1,444 | £6,136 | £9,851 | £12,765 | £9,656 | £39,850 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change