Flat
NW9
3 beds
2 baths
Mornington Close, London NW9
London, England · NW9
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£10,161
↗ 8%After 5 Years
Change In Property Value
£42,840
↗ 10%After 5 Years
Return On Investment
40%
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 | £22,416 | £22,752 | £23,321 | £23,904 | £24,621 | £117,015 |
| Total Expenses | £20,707 | £20,786 | £20,886 | £20,988 | £21,103 | £104,470 |
| Profit Before Tax | £1,709 | £1,966 | £2,435 | £2,916 | £3,518 | £12,544 |
| Profit After Tax | £1,385 | £1,592 | £1,972 | £2,362 | £2,850 | £10,161 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £1,389 | £1,597 | £10,272 | £17,178 | £22,566 | £53,001 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change