Flat
NW9
2 beds
2 baths
Golding House NW9
London, England · NW9
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£25,016
↗ 16%After 5 Years
Change In Property Value
£48,517
↗ 10%After 5 Years
Return On Investment
48%
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 | £30,348 | £30,803 | £31,573 | £32,363 | £33,334 | £158,421 |
| Total Expenses | £25,217 | £25,344 | £25,497 | £25,653 | £25,826 | £127,537 |
| Profit Before Tax | £5,131 | £5,459 | £6,076 | £6,709 | £7,508 | £30,884 |
| Profit After Tax | £4,156 | £4,422 | £4,922 | £5,435 | £6,081 | £25,016 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £4,161 | £4,427 | £14,322 | £22,214 | £28,410 | £73,533 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change