Flat
NW9
2 beds
2 baths
Moorhen Drive, Hawfinch House NW9
London, England · NW9
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£22,049
↗ 15%After 5 Years
Change In Property Value
£48,001
↗ 10%After 5 Years
Return On Investment
46%
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 | £30,024 | £30,474 | £31,236 | £32,017 | £32,978 | £156,729 |
| Total Expenses | £25,586 | £25,726 | £25,891 | £26,060 | £26,244 | £129,509 |
| Profit Before Tax | £4,438 | £4,748 | £5,345 | £5,957 | £6,733 | £27,221 |
| Profit After Tax | £3,595 | £3,846 | £4,329 | £4,825 | £5,454 | £22,049 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £3,599 | £3,850 | £13,629 | £21,426 | £27,545 | £70,050 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change