Flat NW9 1 bed 1 bath

Milky Way, London NW9

London, England · NW9

Initial Investment

First Year

£80,375First Year

Profit From Rental Income

After 5 Years

£8,516

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£27,097

↗ 10%After 5 Years

Return On Investment

44%

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	£16,944	£17,198	£17,628	£18,069	£18,611	£88,450
Total Expenses	£15,368	£15,468	£15,581	£15,697	£15,821	£77,936
Profit Before Tax	£1,576	£1,730	£2,047	£2,372	£2,790	£10,514
Profit After Tax	£1,276	£1,401	£1,658	£1,921	£2,260	£8,516
Change In Property Value	£3	£3	£5,250	£9,371	£12,471	£27,097
Net Return	£1,279	£1,404	£6,908	£11,293	£14,731	£35,614
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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