Flat
NW9
0 beds
1 bath
Ammanford Green, Ruthin Close, London NW9
London, England · NW9
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-1,038
↘ -2%After 5 Years
Change In Property Value
£17,549
↗ 10%After 5 Years
Return On Investment
32%
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 | £9,180 | £9,318 | £9,551 | £9,789 | £10,083 | £47,921 |
| Total Expenses | £9,663 | £9,723 | £9,789 | £9,857 | £9,929 | £48,959 |
| Profit Before Tax | £-483 | £-405 | £-238 | £-67 | £155 | £-1,038 |
| Profit After Tax | £-483 | £-405 | £-238 | £-67 | £155 | £-1,038 |
| Change In Property Value | £2 | £2 | £3,400 | £6,069 | £8,076 | £17,549 |
| Net Return | £-481 | £-403 | £3,162 | £6,002 | £8,231 | £16,511 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change