Flat NW9 3 beds 2 baths

Guardian Avenue, London, 4 NW9

London, England · NW9

Initial Investment

First Year

£163,150First Year

Profit From Rental Income

After 5 Years

£28,359

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£68,021

↗ 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	£26,952	£27,356	£27,767	£28,461	£29,172	£139,708
Total Expenses	£20,751	£20,841	£20,923	£21,034	£21,148	£104,697
Profit Before Tax	£6,201	£6,515	£6,844	£7,427	£8,024	£35,011
Profit After Tax	£5,023	£5,277	£5,543	£6,016	£6,500	£28,359
Change In Property Value	£5	£9,980	£17,814	£23,706	£16,515	£68,021
Net Return	£5,028	£15,258	£23,358	£29,721	£23,015	£96,380
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