Flat
NW9
0 beds
1 bath
Heritage Avenue, London NW9
London, England · NW9
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-540
↘ -1%After 5 Years
Change In Property Value
£18,581
↗ 10%After 5 Years
Return On Investment
33%
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 | £9,720 | £9,866 | £10,112 | £10,365 | £10,676 | £50,740 |
| Total Expenses | £10,114 | £10,174 | £10,242 | £10,311 | £10,385 | £51,225 |
| Profit Before Tax | £-394 | £-308 | £-129 | £54 | £292 | £-485 |
| Profit After Tax | £-394 | £-308 | £-129 | £54 | £236 | £-540 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £-392 | £-306 | £3,471 | £6,481 | £8,788 | £18,041 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change