Flat
NW9
1 bed
1 bath
78 Grove Park, London NW9
London, England · NW9
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£15,244
↗ 17%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
51%
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 | £18,396 | £18,672 | £19,139 | £19,617 | £20,206 | £96,030 |
| Total Expenses | £15,267 | £15,343 | £15,436 | £15,530 | £15,634 | £77,210 |
| Profit Before Tax | £3,129 | £3,329 | £3,703 | £4,087 | £4,572 | £18,820 |
| Profit After Tax | £2,535 | £2,696 | £3,000 | £3,311 | £3,703 | £15,244 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £2,537 | £2,699 | £8,700 | £13,485 | £17,243 | £44,664 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change