Flat NW9 1 bed 1 bath

Rushgrove Avenue, London NW9

London, England · NW9

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£7,225

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

39%

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	£18,900	£19,183	£19,663	£20,155	£20,759	£98,661
Total Expenses	£17,776	£17,851	£17,942	£18,035	£18,138	£89,741
Profit Before Tax	£1,124	£1,333	£1,722	£2,120	£2,622	£8,920
Profit After Tax	£910	£1,080	£1,394	£1,717	£2,124	£7,225
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£914	£1,083	£8,395	£14,213	£18,751	£43,355
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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