Flat
NW9
2 beds
2 baths
Moorhen Drive, Hawfinch House NW9
London, England · NW9
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£20,760
↗ 14%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
46%
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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £24,894 | £25,033 | £25,195 | £25,361 | £25,543 | £126,026 |
| Profit Before Tax | £4,158 | £4,455 | £5,030 | £5,619 | £6,367 | £25,630 |
| Profit After Tax | £3,368 | £3,609 | £4,074 | £4,552 | £5,158 | £20,760 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £3,373 | £3,613 | £13,074 | £20,617 | £26,536 | £67,213 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change