Flat NW9 3 beds 1 bath

Angus Gardens, London NW9

London, England · NW9

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£31,043

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£49,550

↗ 10%After 5 Years

Return On Investment

51%

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	£30,648	£31,108	£31,885	£32,683	£33,663	£159,987
Total Expenses	£24,109	£24,201	£24,322	£24,445	£24,586	£121,662
Profit Before Tax	£6,539	£6,907	£7,564	£8,237	£9,077	£38,325
Profit After Tax	£5,297	£5,595	£6,127	£6,672	£7,353	£31,043
Change In Property Value	£5	£5	£9,600	£17,136	£22,804	£49,550
Net Return	£5,302	£5,599	£15,727	£23,809	£30,156	£80,593
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	51%

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