Flat NW9 1 bed 1 bath

Magpie Close, London NW9

London, England · NW9

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£15,739

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 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	£20,004	£20,304	£20,812	£21,332	£21,972	£104,424
Total Expenses	£16,800	£16,887	£16,992	£17,098	£17,216	£84,993
Profit Before Tax	£3,204	£3,417	£3,820	£4,233	£4,756	£19,431
Profit After Tax	£2,596	£2,768	£3,094	£3,429	£3,852	£15,739
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£2,599	£2,771	£9,294	£14,496	£18,580	£47,740
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