Flat NW9 1 bed 1 bath

Lismore Boulevard, London NW9

London, England · NW9

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£19,543

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£20,221	£20,324	£20,448	£20,575	£20,715	£102,284
Profit Before Tax	£3,995	£4,255	£4,745	£5,248	£5,883	£24,127
Profit After Tax	£3,236	£3,447	£3,844	£4,251	£4,765	£19,543
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£3,240	£3,450	£11,344	£17,639	£22,581	£58,253
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	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