Flat
NW9
3 beds
3 baths
Lindley House, 1 Henshaw Parade NW9
London, England · NW9
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£52,846
↗ 17%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
48%
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 | £59,724 | £60,620 | £62,135 | £63,689 | £65,599 | £311,767 |
| Total Expenses | £48,772 | £49,002 | £49,284 | £49,573 | £49,895 | £246,526 |
| Profit Before Tax | £10,952 | £11,618 | £12,851 | £14,115 | £15,705 | £65,242 |
| Profit After Tax | £8,871 | £9,411 | £10,409 | £11,433 | £12,721 | £52,846 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £8,881 | £9,420 | £28,910 | £44,457 | £56,665 | £148,332 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change