Flat
NW9
3 beds
2 baths
Lindley House, 1 Henshaw Parade, London, London NW9
London, England · NW9
View property listing
Initial Investment
£254,500First YearProfit From Rental Income
£25,598
↗ 10%After 5 Years
Change In Property Value
£78,454
↗ 10%After 5 Years
Return On Investment
41%
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 | £41,040 | £41,656 | £42,697 | £43,764 | £45,077 | £214,234 |
| Total Expenses | £36,257 | £36,365 | £36,512 | £36,662 | £36,836 | £182,632 |
| Profit Before Tax | £4,783 | £5,291 | £6,185 | £7,102 | £8,241 | £31,603 |
| Profit After Tax | £3,874 | £4,286 | £5,010 | £5,753 | £6,675 | £25,598 |
| Change In Property Value | £8 | £8 | £15,200 | £27,133 | £36,106 | £78,454 |
| Net Return | £3,882 | £4,293 | £20,210 | £32,885 | £42,781 | £104,052 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change