Flat
NW9
2 beds
1 bath
Kingsbury Road, London NW9
London, England · NW9
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£9,627
↗ 13%After 5 Years
Change In Property Value
£33,397
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,236 | £13,435 | £13,636 | £13,977 | £14,326 | £68,610 |
| Total Expenses | £11,206 | £11,276 | £11,337 | £11,413 | £11,491 | £56,725 |
| Profit Before Tax | £2,030 | £2,158 | £2,299 | £2,564 | £2,835 | £11,885 |
| Profit After Tax | £1,644 | £1,748 | £1,862 | £2,076 | £2,297 | £9,627 |
| Change In Property Value | £2 | £4,900 | £8,747 | £11,639 | £8,109 | £33,397 |
| Net Return | £1,646 | £6,648 | £10,608 | £13,716 | £10,405 | £43,024 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change