Flat
NW9
2 beds
2 baths
The Hyde, West Hendon, Greater London NW9
London, England · NW9
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£34,514
↗ 18%After 5 Years
Change In Property Value
£61,421
↗ 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 | £38,412 | £38,988 | £39,963 | £40,962 | £42,191 | £200,516 |
| Total Expenses | £31,244 | £31,389 | £31,568 | £31,751 | £31,955 | £157,906 |
| Profit Before Tax | £7,168 | £7,599 | £8,395 | £9,211 | £10,236 | £42,610 |
| Profit After Tax | £5,806 | £6,156 | £6,800 | £7,461 | £8,291 | £34,514 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £5,812 | £6,161 | £18,700 | £28,703 | £36,558 | £95,935 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change