Flat
NW9
1 bed
1 bath
Flat, Rosefinch Apartments, Shearwater Drive, London NW9
London, England · NW9
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£5,680
↗ 6%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
39%
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 | £17,016 | £17,271 | £17,703 | £18,146 | £18,690 | £88,826 |
| Total Expenses | £16,199 | £16,271 | £16,357 | £16,445 | £16,542 | £81,814 |
| Profit Before Tax | £817 | £1,000 | £1,346 | £1,701 | £2,148 | £7,012 |
| Profit After Tax | £662 | £810 | £1,090 | £1,377 | £1,740 | £5,680 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £665 | £814 | £7,390 | £12,623 | £16,705 | £38,197 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change