Flat NW9 1 bed 1 bath

Westmoreland Road, London NW9

London, England · NW9

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£4,536

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 10%After 5 Years

Return On Investment

38%

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	£15,660	£15,895	£16,292	£16,700	£17,201	£81,747
Total Expenses	£15,072	£15,141	£15,224	£15,309	£15,401	£76,147
Profit Before Tax	£588	£754	£1,068	£1,391	£1,799	£5,601
Profit After Tax	£476	£610	£865	£1,127	£1,457	£4,536
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£479	£613	£6,665	£11,480	£15,235	£34,473
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	13%	17%	38%

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