Flat NW9 2 beds 2 baths

Celeste House, 1 Caversham Road, Beaufort Park, London NW9

London, England · NW9

Initial Investment

First Year

£149,150First Year

Profit From Rental Income

After 5 Years

£25,409

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£62,568

↗ 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	£24,792	£25,164	£25,541	£26,180	£26,834	£128,511
Total Expenses	£19,248	£19,335	£19,413	£19,519	£19,627	£97,142
Profit Before Tax	£5,544	£5,829	£6,128	£6,661	£7,207	£31,369
Profit After Tax	£4,491	£4,722	£4,964	£5,395	£5,838	£25,409
Change In Property Value	£5	£9,180	£16,386	£21,806	£15,191	£62,568
Net Return	£4,496	£13,902	£21,350	£27,201	£21,029	£87,977
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	59%

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