Flat
NW9
1 bed
1 bath
Conrad Court NW9
London, England · NW9
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£14,608
↗ 16%After 5 Years
Change In Property Value
£29,936
↗ 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 | £18,720 | £19,001 | £19,476 | £19,963 | £20,562 | £97,721 |
| Total Expenses | £15,750 | £15,832 | £15,931 | £16,032 | £16,142 | £79,687 |
| Profit Before Tax | £2,970 | £3,168 | £3,545 | £3,931 | £4,420 | £18,034 |
| Profit After Tax | £2,406 | £2,566 | £2,871 | £3,184 | £3,580 | £14,608 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £2,409 | £2,569 | £8,672 | £13,537 | £17,357 | £44,544 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| 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