Flat NW9 2 beds 2 baths

Chain Court, 33 Ajax Avenue NW9

London, England · NW9

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£19,576

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£20,213	£20,316	£20,440	£20,567	£20,707	£102,242
Profit Before Tax	£4,003	£4,263	£4,754	£5,257	£5,892	£24,168
Profit After Tax	£3,243	£3,453	£3,850	£4,258	£4,772	£19,576
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£3,246	£3,457	£11,351	£17,646	£22,588	£58,287
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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