Flat
NW9
1 bed
1 bath
The Hyde, West Hendon, Greater London NW9
London, England · NW9
View property listing
Initial Investment
£134,800First YearProfit From Rental Income
£23,334
↗ 17%After 5 Years
Change In Property Value
£43,150
↗ 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 | £26,988 | £27,393 | £28,078 | £28,780 | £29,643 | £140,881 |
| Total Expenses | £22,168 | £22,275 | £22,405 | £22,539 | £22,687 | £112,073 |
| Profit Before Tax | £4,820 | £5,118 | £5,672 | £6,241 | £6,956 | £28,808 |
| Profit After Tax | £3,904 | £4,146 | £4,595 | £5,055 | £5,635 | £23,334 |
| Change In Property Value | £4 | £4 | £8,360 | £14,923 | £19,858 | £43,150 |
| Net Return | £3,908 | £4,150 | £12,955 | £19,978 | £25,493 | £66,484 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change