Flat NW9 2 beds 1 bath

Shearwater Drive, London NW9

London, England · NW9

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£26,521

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£54,711

↗ 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	£34,224	£34,737	£35,606	£36,496	£37,591	£178,654
Total Expenses	£28,837	£28,989	£29,170	£29,356	£29,559	£145,911
Profit Before Tax	£5,387	£5,748	£6,435	£7,140	£8,032	£32,742
Profit After Tax	£4,363	£4,656	£5,213	£5,784	£6,506	£26,521
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£4,369	£4,661	£15,813	£24,705	£31,685	£81,233
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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