Flat
NW9
1 bed
1 bath
Grahame Park Way, London NW9
London, England · NW9
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£6,329
↗ 6%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
39%
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 | £17,820 | £18,087 | £18,539 | £19,003 | £19,573 | £93,023 |
| Total Expenses | £16,875 | £16,947 | £17,036 | £17,126 | £17,226 | £85,209 |
| Profit Before Tax | £945 | £1,140 | £1,504 | £1,877 | £2,348 | £7,814 |
| Profit After Tax | £766 | £923 | £1,218 | £1,520 | £1,901 | £6,329 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £769 | £927 | £7,818 | £13,302 | £17,579 | £40,394 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change