Flat
NW4
4 beds
2 baths
Queen Masion, Watford Way, Hendon NW4
London, England · NW4
View property listing
Initial Investment
£138,650First YearProfit From Rental Income
£27,327
↗ 20%After 5 Years
Change In Property Value
£44,285
↗ 10%After 5 Years
Return On Investment
52%
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 | £27,696 | £28,111 | £28,814 | £29,535 | £30,421 | £144,577 |
| Total Expenses | £21,950 | £22,041 | £22,158 | £22,277 | £22,412 | £110,839 |
| Profit Before Tax | £5,746 | £6,070 | £6,656 | £7,257 | £8,008 | £33,738 |
| Profit After Tax | £4,654 | £4,917 | £5,391 | £5,878 | £6,487 | £27,327 |
| Change In Property Value | £4 | £4 | £8,580 | £15,316 | £20,381 | £44,285 |
| Net Return | £4,658 | £4,921 | £13,972 | £21,194 | £26,868 | £71,612 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change