Flat
NW9
2 beds
2 baths
Damsel Walk, Hendon NW9
London, England · NW9
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£21,548
↗ 16%After 5 Years
Change In Property Value
£42,324
↗ 10%After 5 Years
Return On Investment
48%
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 | £26,472 | £26,869 | £27,541 | £28,229 | £29,076 | £138,187 |
| Total Expenses | £22,061 | £22,173 | £22,308 | £22,446 | £22,598 | £111,585 |
| Profit Before Tax | £4,411 | £4,696 | £5,233 | £5,784 | £6,479 | £26,602 |
| Profit After Tax | £3,573 | £3,804 | £4,239 | £4,685 | £5,248 | £21,548 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £3,577 | £3,808 | £12,439 | £19,322 | £24,726 | £63,872 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change