Flat
NW9
2 beds
2 baths
Zenith Close, London NW9
London, England · NW9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£16,658
↗ 13%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
45%
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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £22,552 | £22,685 | £22,839 | £22,996 | £23,166 | £114,239 |
| Profit Before Tax | £3,272 | £3,526 | £4,028 | £4,542 | £5,198 | £20,566 |
| Profit After Tax | £2,650 | £2,856 | £3,262 | £3,679 | £4,211 | £16,658 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £2,654 | £2,860 | £11,263 | £17,959 | £23,214 | £57,950 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change