Flat
NW9
2 beds
1 bath
Heybourne Crescent, London NW9
London, England · NW9
View property listing
Initial Investment
£58,750First YearProfit From Rental Income
£7,919
↗ 13%After 5 Years
Change In Property Value
£19,871
↗ 10%After 5 Years
Return On Investment
47%
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 | £12,432 | £12,618 | £12,934 | £13,257 | £13,655 | £64,897 |
| Total Expenses | £10,881 | £10,945 | £11,020 | £11,096 | £11,178 | £55,120 |
| Profit Before Tax | £1,551 | £1,673 | £1,914 | £2,161 | £2,477 | £9,777 |
| Profit After Tax | £1,257 | £1,355 | £1,550 | £1,751 | £2,006 | £7,919 |
| Change In Property Value | £2 | £2 | £3,850 | £6,872 | £9,145 | £19,871 |
| Net Return | £1,259 | £1,357 | £5,401 | £8,623 | £11,151 | £27,791 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change