Flat
NW4
1 bed
1 bath
Watford Way, Hendon NW4
London, England · NW4
View property listing
Initial Investment
£72,100First YearProfit From Rental Income
£11,556
↗ 16%After 5 Years
Change In Property Value
£24,465
↗ 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 | £15,300 | £15,529 | £15,918 | £16,316 | £16,805 | £79,868 |
| Total Expenses | £12,963 | £13,033 | £13,115 | £13,199 | £13,292 | £65,602 |
| Profit Before Tax | £2,337 | £2,497 | £2,803 | £3,116 | £3,514 | £14,266 |
| Profit After Tax | £1,893 | £2,022 | £2,270 | £2,524 | £2,846 | £11,556 |
| Change In Property Value | £2 | £2 | £4,740 | £8,461 | £11,259 | £24,465 |
| Net Return | £1,895 | £2,025 | £7,010 | £10,985 | £14,105 | £36,021 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change