Flat
NW9
3 beds
1 bath
Fryent Way, Kingsbury, London NW9
London, England · NW9
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£40,896
↗ 21%After 5 Years
Change In Property Value
£61,937
↗ 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 | £38,304 | £38,879 | £39,851 | £40,847 | £42,072 | £199,952 |
| Total Expenses | £29,635 | £29,739 | £29,879 | £30,023 | £30,188 | £149,463 |
| Profit Before Tax | £8,669 | £9,140 | £9,972 | £10,824 | £11,884 | £50,489 |
| Profit After Tax | £7,022 | £7,403 | £8,077 | £8,768 | £9,626 | £40,896 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £7,028 | £7,409 | £20,077 | £30,188 | £38,131 | £102,833 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change