Flat
NW9
2 beds
2 baths
Alpine Road, Cypress Court NW9
London, England · NW9
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£12,850
↗ 8%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
40%
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 | £25,656 | £26,041 | £26,692 | £27,359 | £28,180 | £133,928 |
| Total Expenses | £23,411 | £23,496 | £23,604 | £23,714 | £23,839 | £118,064 |
| Profit Before Tax | £2,245 | £2,545 | £3,088 | £3,645 | £4,341 | £15,864 |
| Profit After Tax | £1,818 | £2,062 | £2,501 | £2,952 | £3,516 | £12,850 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £1,823 | £2,066 | £12,002 | £19,910 | £26,082 | £61,883 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change