Flat NW9 2 beds 2 baths

Silkstream, Lindley House NW9

London, England · NW9

Initial Investment

First Year

£186,250First Year

Profit From Rental Income

After 5 Years

£30,493

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£58,324

↗ 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	£36,480	£37,027	£37,953	£38,902	£40,069	£190,431
Total Expenses	£30,212	£30,362	£30,544	£30,730	£30,935	£152,784
Profit Before Tax	£6,268	£6,665	£7,409	£8,172	£9,134	£37,646
Profit After Tax	£5,077	£5,398	£6,001	£6,619	£7,398	£30,493
Change In Property Value	£6	£6	£11,300	£20,171	£26,842	£58,324
Net Return	£5,082	£5,404	£17,301	£26,790	£34,240	£88,818
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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