Flat
NW9
2 beds
1 bath
East Drive, London NW9
London, England · NW9
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£11,258
↗ 8%After 5 Years
Change In Property Value
£45,421
↗ 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 | £23,760 | £24,116 | £24,719 | £25,337 | £26,097 | £124,030 |
| Total Expenses | £21,833 | £21,915 | £22,018 | £22,124 | £22,242 | £110,131 |
| Profit Before Tax | £1,927 | £2,202 | £2,701 | £3,214 | £3,855 | £13,899 |
| Profit After Tax | £1,561 | £1,783 | £2,188 | £2,603 | £3,123 | £11,258 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £1,565 | £1,788 | £10,988 | £18,311 | £24,026 | £56,679 |
| 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