Flat
NW8
1 bed
1 bath
Henderson Drive NW8
London, England · NW8
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£18,891
↗ 16%After 5 Years
Change In Property Value
£37,678
↗ 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 | £23,568 | £23,922 | £24,520 | £25,133 | £25,887 | £123,028 |
| Total Expenses | £19,710 | £19,812 | £19,933 | £20,057 | £20,194 | £99,706 |
| Profit Before Tax | £3,858 | £4,110 | £4,586 | £5,075 | £5,692 | £23,322 |
| Profit After Tax | £3,125 | £3,329 | £3,715 | £4,111 | £4,611 | £18,891 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £3,128 | £3,333 | £11,015 | £17,142 | £21,951 | £56,569 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change