Flat NW9 2 beds 2 baths

Moorhen Drive, London NW9

London, England · NW9

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£23,011

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£44,904

↗ 10%After 5 Years

Return On Investment

48%

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	£28,092	£28,513	£29,226	£29,957	£30,856	£146,644
Total Expenses	£23,377	£23,495	£23,637	£23,783	£23,944	£118,236
Profit Before Tax	£4,715	£5,018	£5,589	£6,174	£6,912	£28,408
Profit After Tax	£3,819	£4,065	£4,527	£5,001	£5,599	£23,011
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£3,824	£4,069	£13,227	£20,531	£26,264	£67,915
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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