Flat NW9 3 beds 2 baths

Moorhen Drive, London NW9

London, England · NW9

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£30,199

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£57,808

↗ 10%After 5 Years

Return On Investment

48%

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	£36,156	£36,698	£37,616	£38,556	£39,713	£188,739
Total Expenses	£29,950	£30,099	£30,279	£30,463	£30,666	£151,456
Profit Before Tax	£6,206	£6,600	£7,337	£8,093	£9,046	£37,283
Profit After Tax	£5,027	£5,346	£5,943	£6,555	£7,328	£30,199
Change In Property Value	£6	£6	£11,200	£19,992	£26,604	£57,808
Net Return	£5,033	£5,351	£17,143	£26,548	£33,932	£88,007
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change