Flat
NW9
3 beds
2 baths
London NW9
London, England · NW9
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£39,472
↗ 18%After 5 Years
Change In Property Value
£88,604
↗ 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 | £35,100 | £35,626 | £36,161 | £37,065 | £37,992 | £181,944 |
| Total Expenses | £26,424 | £26,526 | £26,621 | £26,753 | £26,888 | £133,212 |
| Profit Before Tax | £8,676 | £9,100 | £9,540 | £10,312 | £11,103 | £48,731 |
| Profit After Tax | £7,028 | £7,371 | £7,727 | £8,353 | £8,994 | £39,472 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £7,034 | £20,371 | £30,933 | £39,232 | £30,506 | £128,077 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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