Flat
NW9
0 beds
1 bath
Cambrian Green, Cambrian Green, Kinsgbury NW9
London, England · NW9
View property listing
Initial Investment
£53,200First YearProfit From Rental Income
£6,325
↗ 12%After 5 Years
Change In Property Value
£17,962
↗ 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 | £11,232 | £11,400 | £11,685 | £11,978 | £12,337 | £58,633 |
| Total Expenses | £10,027 | £10,089 | £10,161 | £10,234 | £10,313 | £50,824 |
| Profit Before Tax | £1,205 | £1,311 | £1,525 | £1,744 | £2,024 | £7,809 |
| Profit After Tax | £976 | £1,062 | £1,235 | £1,412 | £1,640 | £6,325 |
| Change In Property Value | £2 | £2 | £3,480 | £6,212 | £8,266 | £17,962 |
| Net Return | £978 | £1,064 | £4,715 | £7,624 | £9,906 | £24,287 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change