Flat NW9 1 bed 1 bath

Moorhen Drive, London NW9

London, England · NW9

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£17,002

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£47,028

↗ 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	£18,636	£18,916	£19,199	£19,679	£20,171	£96,601
Total Expenses	£14,964	£15,042	£15,111	£15,201	£15,293	£75,611
Profit Before Tax	£3,672	£3,874	£4,088	£4,478	£4,878	£20,990
Profit After Tax	£2,974	£3,138	£3,311	£3,627	£3,951	£17,002
Change In Property Value	£3	£6,900	£12,317	£16,390	£11,418	£47,028
Net Return	£2,978	£10,038	£15,628	£20,017	£15,370	£64,030
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
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