Flat NW9 1 bed 1 bath

Silverworks Close, London NW9

London, England · NW9

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£21,331

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 10%After 5 Years

Return On Investment

53%

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	£21,312	£21,632	£22,172	£22,727	£23,409	£111,252
Total Expenses	£16,819	£16,888	£16,976	£17,066	£17,169	£84,917
Profit Before Tax	£4,493	£4,744	£5,197	£5,660	£6,240	£26,334
Profit After Tax	£3,639	£3,843	£4,209	£4,585	£5,054	£21,331
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£3,643	£3,846	£10,809	£16,366	£20,732	£55,396
Return From Rental Income (%)	3%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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