Flat
NW9
2 beds
2 baths
Chronicle Avenue, London NW9
London, England · NW9
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£12,155
↗ 8%After 5 Years
Change In Property Value
£47,485
↗ 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 | £24,840 | £25,213 | £25,843 | £26,489 | £27,284 | £129,668 |
| Total Expenses | £22,735 | £22,818 | £22,924 | £23,032 | £23,154 | £114,663 |
| Profit Before Tax | £2,106 | £2,395 | £2,919 | £3,457 | £4,129 | £15,006 |
| Profit After Tax | £1,705 | £1,940 | £2,365 | £2,800 | £3,345 | £12,155 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £1,710 | £1,944 | £11,565 | £19,222 | £25,198 | £59,640 |
| 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