Flat NW9 1 bed 1 bath

Fermont House, Beaufort Park NW9

London, England · NW9

Initial Investment

First Year

£95,950First Year

Profit From Rental Income

After 5 Years

£15,612

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£31,691

↗ 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	£19,824	£20,121	£20,624	£21,140	£21,774	£103,484
Total Expenses	£16,645	£16,731	£16,835	£16,941	£17,057	£84,210
Profit Before Tax	£3,179	£3,390	£3,789	£4,199	£4,717	£19,274
Profit After Tax	£2,575	£2,746	£3,069	£3,401	£3,821	£15,612
Change In Property Value	£3	£3	£6,140	£10,960	£14,585	£31,691
Net Return	£2,578	£2,749	£9,209	£14,361	£18,405	£47,303
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	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