Flat NW9 3 beds 2 baths

Guardian Avenue, London, 4 NW9

London, England · NW9

Initial Investment

First Year

£163,150First Year

Profit From Rental Income

After 5 Years

£26,689

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£51,511

↗ 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	£32,220	£32,703	£33,521	£34,359	£35,390	£168,193
Total Expenses	£26,742	£26,876	£27,037	£27,203	£27,385	£135,243
Profit Before Tax	£5,478	£5,828	£6,483	£7,156	£8,004	£32,949
Profit After Tax	£4,437	£4,720	£5,252	£5,796	£6,483	£26,689
Change In Property Value	£5	£5	£9,980	£17,815	£23,706	£51,511
Net Return	£4,442	£4,725	£15,232	£23,611	£30,190	£78,200
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	19%	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