Flat NW9 3 beds 2 baths

Nobel Close, Theodor Court NW9

London, England · NW9

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£31,865

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£50,582

↗ 10%After 5 Years

Return On Investment

52%

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	£31,632	£32,106	£32,909	£33,732	£34,744	£165,123
Total Expenses	£24,915	£25,016	£25,145	£25,278	£25,429	£125,783
Profit Before Tax	£6,717	£7,091	£7,764	£8,453	£9,315	£39,340
Profit After Tax	£5,441	£5,744	£6,289	£6,847	£7,545	£31,865
Change In Property Value	£5	£5	£9,800	£17,493	£23,279	£50,582
Net Return	£5,446	£5,749	£16,089	£24,341	£30,824	£82,447
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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