Flat
NW9
0 beds
0 baths
Beaumaris Green, Welsh Harp Village, London NW9
London, England · NW9
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£7,625
↗ 13%After 5 Years
Change In Property Value
£20,130
↗ 10%After 5 Years
Return On Investment
47%
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 | £12,588 | £12,777 | £13,096 | £13,424 | £13,826 | £65,711 |
| Total Expenses | £11,110 | £11,178 | £11,255 | £11,334 | £11,420 | £56,298 |
| Profit Before Tax | £1,478 | £1,599 | £1,841 | £2,089 | £2,407 | £9,413 |
| Profit After Tax | £1,197 | £1,295 | £1,491 | £1,692 | £1,949 | £7,625 |
| Change In Property Value | £2 | £2 | £3,900 | £6,962 | £9,264 | £20,130 |
| Net Return | £1,199 | £1,297 | £5,391 | £8,654 | £11,213 | £27,754 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change