Flat NW9 2 beds 2 baths

Rose Bates Drive, Kingsbury, London NW9

London, England · NW9

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£4,985

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

38%

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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£15,523	£15,593	£15,677	£15,763	£15,857	£78,412
Profit Before Tax	£678	£850	£1,177	£1,513	£1,936	£6,154
Profit After Tax	£549	£689	£954	£1,225	£1,568	£4,985
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£552	£692	£6,954	£11,935	£15,821	£35,953
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	13%	17%	38%

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