Flat NW9 2 beds 1 bath

Amroth Green, Fryent Grove, London NW9

London, England · NW9

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£11,706

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

40%

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	£24,300	£24,665	£25,281	£25,913	£26,691	£126,849
Total Expenses	£22,284	£22,366	£22,471	£22,578	£22,698	£112,397
Profit Before Tax	£2,016	£2,298	£2,810	£3,335	£3,992	£14,452
Profit After Tax	£1,633	£1,862	£2,276	£2,702	£3,234	£11,706
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£1,638	£1,866	£11,277	£18,767	£24,612	£58,159
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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