Flat NW9 1 bed 1 bath

Scottwell Drive, London NW9

London, England · NW9

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£2,744

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

38%

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	£13,500	£13,703	£14,045	£14,396	£14,828	£70,472
Total Expenses	£13,269	£13,335	£13,412	£13,491	£13,577	£67,084
Profit Before Tax	£231	£368	£633	£905	£1,251	£3,388
Profit After Tax	£187	£298	£513	£733	£1,013	£2,744
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£190	£300	£5,513	£9,658	£12,890	£28,551
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	13%	17%	38%

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