Flat
NW9
0 beds
0 baths
Church Lane, London NW9
London, England · NW9
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£35,854
↗ 29%After 5 Years
Change In Property Value
£39,743
↗ 10%After 5 Years
Return On Investment
61%
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 | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £20,964 | £21,072 | £21,205 | £21,342 | £21,494 | £106,076 |
| Profit Before Tax | £7,836 | £8,160 | £8,758 | £9,370 | £10,140 | £44,264 |
| Profit After Tax | £6,347 | £6,610 | £7,094 | £7,590 | £8,213 | £35,854 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £6,351 | £6,614 | £14,794 | £21,335 | £26,503 | £75,597 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 22% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change