Flat NW9 1 bed 1 bath

Aerodrome Road, London NW9

London, England · NW9

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£17,197

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 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	£21,624	£21,948	£22,497	£23,059	£23,751	£112,880
Total Expenses	£18,117	£18,210	£18,322	£18,437	£18,563	£91,649
Profit Before Tax	£3,507	£3,738	£4,175	£4,623	£5,188	£21,231
Profit After Tax	£2,841	£3,028	£3,382	£3,744	£4,203	£17,197
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£2,844	£3,031	£10,082	£15,704	£20,118	£51,779
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	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