Flat
NW9
3 beds
1 bath
Fryent Way, Kingsbury, London NW9
London, England · NW9
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£39,269
↗ 21%After 5 Years
Change In Property Value
£59,873
↗ 10%After 5 Years
Return On Investment
52%
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 | £37,032 | £37,587 | £38,527 | £39,490 | £40,675 | £193,312 |
| Total Expenses | £28,715 | £28,816 | £28,953 | £29,093 | £29,254 | £144,832 |
| Profit Before Tax | £8,317 | £8,771 | £9,574 | £10,397 | £11,421 | £48,480 |
| Profit After Tax | £6,737 | £7,105 | £7,755 | £8,422 | £9,251 | £39,269 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £6,743 | £7,110 | £19,355 | £29,128 | £36,805 | £99,141 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change