Flat NW9 1 bed 1 bath

Moorhen Drive, London NW9

London, England · NW9

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£17,782

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£35,614

↗ 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	£22,272	£22,606	£23,171	£23,751	£24,463	£116,263
Total Expenses	£18,643	£18,739	£18,854	£18,972	£19,102	£94,310
Profit Before Tax	£3,629	£3,867	£4,317	£4,778	£5,361	£21,953
Profit After Tax	£2,939	£3,132	£3,497	£3,871	£4,343	£17,782
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,614
Net Return	£2,943	£3,136	£10,397	£16,187	£20,733	£53,395
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