Flat
NW9
2 beds
1 bath
Elthorne Road, Kingsbury, London NW9
London, England · NW9
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£35,260
↗ 18%After 5 Years
Change In Property Value
£61,421
↗ 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 | £36,612 | £37,161 | £38,090 | £39,042 | £40,214 | £191,120 |
| Total Expenses | £29,268 | £29,369 | £29,505 | £29,644 | £29,803 | £147,588 |
| Profit Before Tax | £7,344 | £7,792 | £8,586 | £9,399 | £10,410 | £43,531 |
| Profit After Tax | £5,949 | £6,312 | £6,954 | £7,613 | £8,432 | £35,260 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £5,955 | £6,318 | £18,855 | £28,855 | £36,699 | £96,681 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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