Flat NW9 3 beds 2 baths

Pandorea House, Lismore Boulevard NW9

London, England · NW9

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£31,078

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 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	£37,128	£37,685	£38,627	£39,593	£40,781	£193,813
Total Expenses	£30,739	£30,892	£31,076	£31,265	£31,474	£155,446
Profit Before Tax	£6,389	£6,793	£7,551	£8,328	£9,307	£38,367
Profit After Tax	£5,175	£5,503	£6,116	£6,745	£7,538	£31,078
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£5,181	£5,508	£17,616	£27,273	£34,855	£90,434
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	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