Flat NW6 1 bed 1 bath

Cavendish Road, Brondesbury Park NW6

London, England · NW6

Initial Investment

First Year

£117,982First Year

Profit From Rental Income

After 5 Years

£19,256

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,189

↗ 10%After 5 Years

Return On Investment

49%

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	£23,892	£24,250	£24,857	£25,478	£26,242	£124,719
Total Expenses	£19,956	£20,058	£20,181	£20,306	£20,444	£100,946
Profit Before Tax	£3,936	£4,192	£4,676	£5,172	£5,798	£23,773
Profit After Tax	£3,188	£3,396	£3,787	£4,189	£4,696	£19,256
Change In Property Value	£4	£4	£7,399	£13,207	£17,575	£38,189
Net Return	£3,192	£3,399	£11,186	£17,396	£22,272	£57,446
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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