Flat
NW9
6 beds
4 baths
Lodore Gardens, London NW9
London, England · NW9
View property listing
Initial Investment
£268,482First YearProfit From Rental Income
£57,355
↗ 21%After 5 Years
Change In Property Value
£82,578
↗ 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 | £51,072 | £51,838 | £53,134 | £54,462 | £56,096 | £266,603 |
| Total Expenses | £38,845 | £38,968 | £39,140 | £39,317 | £39,523 | £195,794 |
| Profit Before Tax | £12,227 | £12,870 | £13,994 | £15,145 | £16,573 | £70,809 |
| Profit After Tax | £9,904 | £10,425 | £11,335 | £12,268 | £13,424 | £57,355 |
| Change In Property Value | £8 | £8 | £15,999 | £28,559 | £38,004 | £82,578 |
| Net Return | £9,912 | £10,433 | £27,334 | £40,826 | £51,428 | £139,933 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 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