Flat
NW4
1 bed
1 bath
Rambler Court, 7 Swynford Gardens, Hendon, London. NW4
London, England · NW4
View property listing
Initial Investment
£81,232First YearProfit From Rental Income
£13,195
↗ 16%After 5 Years
Change In Property Value
£27,350
↗ 10%After 5 Years
Return On Investment
50%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,112 | £17,369 | £17,803 | £18,248 | £18,795 | £89,327 |
| Total Expenses | £14,434 | £14,511 | £14,602 | £14,695 | £14,796 | £73,037 |
| Profit Before Tax | £2,678 | £2,858 | £3,201 | £3,553 | £3,999 | £16,290 |
| Profit After Tax | £2,169 | £2,315 | £2,593 | £2,878 | £3,239 | £13,195 |
| Change In Property Value | £3 | £3 | £5,299 | £9,459 | £12,587 | £27,350 |
| Net Return | £2,172 | £2,318 | £7,892 | £12,337 | £15,826 | £40,545 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change