Flat NW9 1 bed 1 bath

Eagle Drive, Yellowhammer Court NW9

London, England · NW9

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£4,335

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£29,420

↗ 10%After 5 Years

Return On Investment

38%

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	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£14,847	£14,916	£14,998	£15,082	£15,174	£75,017
Profit Before Tax	£549	£711	£1,020	£1,336	£1,737	£5,352
Profit After Tax	£445	£576	£826	£1,082	£1,407	£4,335
Change In Property Value	£3	£3	£5,700	£10,175	£13,540	£29,420
Net Return	£448	£579	£6,526	£11,257	£14,946	£33,755
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	13%	17%	38%

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