Flat
NW9
2 beds
2 baths
Celeste House, London NW9
London, England · NW9
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£32,499
↗ 16%After 5 Years
Change In Property Value
£61,937
↗ 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 | £38,736 | £39,317 | £40,300 | £41,307 | £42,547 | £202,207 |
| Total Expenses | £32,053 | £32,211 | £32,404 | £32,600 | £32,817 | £162,085 |
| Profit Before Tax | £6,683 | £7,106 | £7,896 | £8,707 | £9,729 | £40,122 |
| Profit After Tax | £5,414 | £5,756 | £6,396 | £7,053 | £7,881 | £32,499 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £5,420 | £5,762 | £18,396 | £28,473 | £36,385 | £94,436 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change