Flat NW9 3 beds 2 baths

Lindley House, 1 Henshaw Parade NW9

London, England · NW9

Initial Investment

First Year

£230,000First Year

Profit From Rental Income

After 5 Years

£37,728

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£71,228

↗ 10%After 5 Years

Return On Investment

47%

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	£44,556	£45,224	£46,355	£47,514	£48,939	£232,588
Total Expenses	£36,786	£36,967	£37,187	£37,411	£37,659	£186,011
Profit Before Tax	£7,770	£8,257	£9,168	£10,103	£11,280	£46,577
Profit After Tax	£6,293	£6,688	£7,426	£8,183	£9,137	£37,728
Change In Property Value	£7	£7	£13,800	£24,633	£32,780	£71,228
Net Return	£6,300	£6,695	£21,227	£32,817	£41,917	£108,955
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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