Flat NW9 1 bed 1 bath

Azure Court, 666 Kingsbury Road, Kingsbury, London NW9

London, England · NW9

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£2,991

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£26,323

↗ 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	£13,776	£13,983	£14,332	£14,691	£15,131	£71,913
Total Expenses	£13,495	£13,561	£13,639	£13,719	£13,806	£68,220
Profit Before Tax	£281	£421	£693	£972	£1,325	£3,692
Profit After Tax	£228	£341	£561	£787	£1,074	£2,991
Change In Property Value	£3	£3	£5,100	£9,104	£12,114	£26,323
Net Return	£230	£344	£5,661	£9,891	£13,188	£29,314
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	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