Semi Detached NW9 3 beds 1 bath

Coniston Gardens, Kingsbury, London NW9

London, England · NW9

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£43,999

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£85,196

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,756	£34,262	£34,776	£35,646	£36,537	£174,977
Total Expenses	£23,985	£24,048	£24,110	£24,207	£24,307	£120,657
Profit Before Tax	£9,771	£10,214	£10,667	£11,439	£12,230	£54,320
Profit After Tax	£7,915	£8,274	£8,640	£9,265	£9,906	£43,999
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£7,921	£20,774	£30,953	£38,957	£30,592	£129,196
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	62%

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