Flat NW9 1 bed 1 bath

Scottwell Drive, London NW9

London, England · NW9

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£11,080

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£23,737

↗ 10%After 5 Years

Return On Investment

50%

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	£14,844	£15,067	£15,443	£15,829	£16,304	£77,488
Total Expenses	£12,608	£12,676	£12,757	£12,839	£12,929	£63,808
Profit Before Tax	£2,236	£2,391	£2,687	£2,990	£3,375	£13,679
Profit After Tax	£1,811	£1,936	£2,176	£2,422	£2,734	£11,080
Change In Property Value	£2	£2	£4,599	£8,209	£10,924	£23,737
Net Return	£1,814	£1,939	£6,775	£10,632	£13,658	£34,818
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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