Flat
NW9
5 beds
2 baths
Highmeadow Crescent, London NW9
London, England · NW9
View property listing
Initial Investment
£233,499First YearProfit From Rental Income
£22,910
↗ 10%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
41%
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 | £37,800 | £38,367 | £39,326 | £40,309 | £41,519 | £197,321 |
| Total Expenses | £33,552 | £33,655 | £33,794 | £33,936 | £34,100 | £169,038 |
| Profit Before Tax | £4,248 | £4,712 | £5,532 | £6,373 | £7,419 | £28,283 |
| Profit After Tax | £3,441 | £3,817 | £4,481 | £5,162 | £6,009 | £22,910 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £3,448 | £3,824 | £18,481 | £30,153 | £39,264 | £95,169 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change