Flat NW9 3 beds 1 bath

Kingsmead Avenue, London NW9

London, England · NW9

Initial Investment

First Year

£180,982First Year

Profit From Rental Income

After 5 Years

£31,950

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£56,771

↗ 10%After 5 Years

Return On Investment

49%

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	£33,840	£34,348	£35,206	£36,086	£37,169	£176,649
Total Expenses	£27,203	£27,300	£27,429	£27,561	£27,712	£137,205
Profit Before Tax	£6,637	£7,048	£7,777	£8,526	£9,457	£39,445
Profit After Tax	£5,376	£5,709	£6,300	£6,906	£7,660	£31,950
Change In Property Value	£5	£5	£10,999	£19,634	£26,127	£56,771
Net Return	£5,381	£5,714	£17,299	£26,539	£33,787	£88,721
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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