Flat
NW9
1 bed
1 bath
Bower House, 4 Henshaw Parade, The Hyde NW9
London, England · NW9
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£12,603
↗ 8%After 5 Years
Change In Property Value
£48,517
↗ 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 | £25,380 | £25,761 | £26,405 | £27,065 | £27,877 | £132,487 |
| Total Expenses | £23,185 | £23,269 | £23,377 | £23,487 | £23,610 | £116,928 |
| Profit Before Tax | £2,195 | £2,491 | £3,028 | £3,578 | £4,266 | £15,559 |
| Profit After Tax | £1,778 | £2,018 | £2,453 | £2,898 | £3,456 | £12,603 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £1,782 | £2,023 | £11,853 | £19,678 | £25,784 | £61,120 |
| 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