Flat NW9 2 beds 2 baths

Billroth Court NW9

London, England · NW9

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£22,510

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£57,252

↗ 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	£22,680	£23,020	£23,366	£23,950	£24,548	£117,564
Total Expenses	£17,782	£17,866	£17,941	£18,041	£18,144	£89,773
Profit Before Tax	£4,899	£5,155	£5,424	£5,908	£6,405	£27,791
Profit After Tax	£3,968	£4,175	£4,394	£4,786	£5,188	£22,510
Change In Property Value	£4	£8,400	£14,994	£19,953	£13,901	£57,252
Net Return	£3,972	£12,575	£19,388	£24,739	£19,088	£79,762
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