Flat
NW9
2 beds
1 bath
Kingsbury Road, Kingsbury NW9
London, England · NW9
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£20,027
↗ 20%After 5 Years
Change In Property Value
£33,033
↗ 10%After 5 Years
Return On Investment
53%
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 | £20,664 | £20,974 | £21,498 | £22,036 | £22,697 | £107,869 |
| Total Expenses | £16,462 | £16,532 | £16,621 | £16,712 | £16,815 | £83,144 |
| Profit Before Tax | £4,202 | £4,441 | £4,877 | £5,323 | £5,882 | £24,725 |
| Profit After Tax | £3,403 | £3,598 | £3,950 | £4,312 | £4,764 | £20,027 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £3,406 | £3,601 | £10,350 | £15,736 | £19,967 | £53,061 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change