Flat
NW9
5 beds
4 baths
Townsend Lane, London NW9
London, England · NW9
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£16,778
↗ 6%After 5 Years
Change In Property Value
£82,067
↗ 10%After 5 Years
Return On Investment
37%
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 | £40,200 | £40,803 | £41,823 | £42,869 | £44,155 | £209,849 |
| Total Expenses | £37,562 | £37,668 | £37,813 | £37,961 | £38,133 | £189,136 |
| Profit Before Tax | £2,638 | £3,135 | £4,010 | £4,907 | £6,022 | £20,713 |
| Profit After Tax | £2,137 | £2,539 | £3,248 | £3,975 | £4,878 | £16,778 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £2,145 | £2,547 | £19,149 | £32,357 | £42,646 | £98,844 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change