Flat NW9 2 beds 2 baths

Perryfield Way, London NW9

London, England · NW9

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£27,327

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£66,112

↗ 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	£26,196	£26,589	£26,988	£27,662	£28,354	£135,789
Total Expenses	£20,224	£20,314	£20,395	£20,504	£20,616	£102,053
Profit Before Tax	£5,972	£6,275	£6,593	£7,159	£7,738	£33,737
Profit After Tax	£4,837	£5,083	£5,340	£5,798	£6,268	£27,327
Change In Property Value	£5	£9,700	£17,315	£23,041	£16,052	£66,112
Net Return	£4,842	£14,783	£22,655	£28,839	£22,320	£93,439
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