Flat NW4 1 bed 1 bath

Sunny Gardens Road, Hendon, London NW4

London, England · NW4

Initial Investment

First Year

£84,732First Year

Profit From Rental Income

After 5 Years

£13,737

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£28,383

↗ 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	£17,748	£18,014	£18,465	£18,926	£19,494	£92,647
Total Expenses	£14,958	£15,037	£15,131	£15,227	£15,333	£75,687
Profit Before Tax	£2,790	£2,977	£3,333	£3,699	£4,161	£16,960
Profit After Tax	£2,260	£2,411	£2,700	£2,996	£3,371	£13,737
Change In Property Value	£3	£3	£5,499	£9,816	£13,062	£28,383
Net Return	£2,262	£2,414	£8,199	£12,812	£16,433	£42,120
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change