Flat NW9 2 beds 1 bath

Woolmead Avenue, London NW9

London, England · NW9

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£8,570

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£39,227

↗ 10%After 5 Years

Return On Investment

39%

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	£20,520	£20,828	£21,348	£21,882	£22,539	£107,117
Total Expenses	£19,129	£19,205	£19,300	£19,398	£19,506	£96,537
Profit Before Tax	£1,392	£1,623	£2,048	£2,485	£3,033	£10,580
Profit After Tax	£1,127	£1,314	£1,659	£2,013	£2,457	£8,570
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£1,131	£1,318	£9,259	£15,579	£20,509	£47,796
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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