Flat
NW9
2 beds
1 bath
Kingsbury Road, London NW9
London, England · NW9
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£26,726
↗ 35%After 5 Years
Change In Property Value
£25,802
↗ 10%After 5 Years
Return On Investment
69%
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 | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £14,497 | £14,586 | £14,692 | £14,801 | £14,920 | £73,496 |
| Profit Before Tax | £5,903 | £6,120 | £6,532 | £6,953 | £7,487 | £32,995 |
| Profit After Tax | £4,782 | £4,957 | £5,291 | £5,632 | £6,064 | £26,726 |
| Change In Property Value | £2 | £2 | £4,999 | £8,923 | £11,874 | £25,802 |
| Net Return | £4,784 | £4,960 | £10,290 | £14,556 | £17,939 | £52,528 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 6% | 7% | 14% | 19% | 24% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change