Flat
NW9
2 beds
2 baths
Moorhen Drive, Dunnock House NW9
London, England · NW9
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£20,189
↗ 14%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
46%
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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £25,029 | £25,171 | £25,336 | £25,505 | £25,689 | £126,731 |
| Profit Before Tax | £4,023 | £4,317 | £4,889 | £5,475 | £6,221 | £24,925 |
| Profit After Tax | £3,259 | £3,497 | £3,960 | £4,435 | £5,039 | £20,189 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £3,263 | £3,501 | £12,960 | £20,500 | £26,417 | £66,642 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change