Flat
NW4
3 beds
1 bath
Quadrant Close, Hendon, London NW4
London, England · NW4
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£34,581
↗ 32%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
65%
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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £19,390 | £19,504 | £19,641 | £19,781 | £19,936 | £98,251 |
| Profit Before Tax | £7,611 | £7,901 | £8,449 | £9,011 | £9,720 | £42,693 |
| Profit After Tax | £6,165 | £6,400 | £6,844 | £7,299 | £7,873 | £34,581 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £6,168 | £6,404 | £13,644 | £19,437 | £24,026 | £69,679 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 22% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change