Flat
NW9
0 beds
1 bath
Heritage Avenue, London NW9
London, England · NW9
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£1,184
↗ 2%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
36%
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 | £11,616 | £11,790 | £12,085 | £12,387 | £12,759 | £60,637 |
| Total Expenses | £11,692 | £11,755 | £11,828 | £11,902 | £11,981 | £59,158 |
| Profit Before Tax | £-76 | £35 | £257 | £485 | £777 | £1,479 |
| Profit After Tax | £-76 | £28 | £209 | £393 | £630 | £1,184 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £-74 | £31 | £4,509 | £8,069 | £10,844 | £23,378 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 17% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change