Flat NW9 2 beds 2 baths

Boulevard Drive, London NW9

London, England · NW9

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£20,375

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 10%After 5 Years

Return On Investment

49%

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	£25,176	£25,554	£26,192	£26,847	£27,653	£131,422
Total Expenses	£21,009	£21,116	£21,245	£21,376	£21,521	£106,267
Profit Before Tax	£4,167	£4,438	£4,948	£5,471	£6,131	£25,155
Profit After Tax	£3,375	£3,594	£4,008	£4,431	£4,966	£20,375
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£3,379	£3,598	£11,808	£18,355	£23,494	£60,635
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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