Flat
NW9
1 bed
1 bath
78 Grove Park, London NW9
London, England · NW9
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£12,577
↗ 14%After 5 Years
Change In Property Value
£38,850
↗ 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 | £15,396 | £15,627 | £15,861 | £16,258 | £16,664 | £79,806 |
| Total Expenses | £12,709 | £12,783 | £12,847 | £12,928 | £13,012 | £64,279 |
| Profit Before Tax | £2,687 | £2,844 | £3,014 | £3,329 | £3,653 | £15,527 |
| Profit After Tax | £2,176 | £2,304 | £2,442 | £2,697 | £2,959 | £12,577 |
| Change In Property Value | £3 | £5,700 | £10,175 | £13,539 | £9,433 | £38,850 |
| Net Return | £2,179 | £8,004 | £12,616 | £16,236 | £12,391 | £51,427 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change