Flat
NW9
0 beds
1 bath
Cambrian Green, Kingsbury Road NW9
London, England · NW9
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-2,946
↘ -7%After 5 Years
Change In Property Value
£13,936
↗ 10%After 5 Years
Return On Investment
26%
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 | £7,296 | £7,405 | £7,591 | £7,780 | £8,014 | £38,086 |
| Total Expenses | £8,086 | £8,143 | £8,204 | £8,267 | £8,333 | £41,033 |
| Profit Before Tax | £-790 | £-737 | £-614 | £-487 | £-319 | £-2,946 |
| Profit After Tax | £-790 | £-737 | £-614 | £-487 | £-319 | £-2,946 |
| Change In Property Value | £1 | £1 | £2,700 | £4,820 | £6,414 | £13,936 |
| Net Return | £-788 | £-736 | £2,086 | £4,333 | £6,094 | £10,989 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change