Flat NW9 2 beds 2 baths

Crawford Court, London NW9

London, England · NW9

Initial Investment

First Year

£130,250First Year

Profit From Rental Income

After 5 Years

£21,254

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£41,808

↗ 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	£26,148	£26,540	£27,204	£27,884	£28,720	£136,496
Total Expenses	£21,798	£21,909	£22,042	£22,179	£22,329	£110,257
Profit Before Tax	£4,350	£4,631	£5,161	£5,705	£6,392	£26,239
Profit After Tax	£3,523	£3,751	£4,181	£4,621	£5,177	£21,254
Change In Property Value	£4	£4	£8,100	£14,459	£19,241	£41,808
Net Return	£3,527	£3,755	£12,281	£19,080	£24,418	£63,061
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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