Flat NW9 2 beds 2 baths

Moorhen Drive, Edgware NW9

London, England · NW9

Initial Investment

First Year

£152,982First Year

Profit From Rental Income

After 5 Years

£21,454

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£48,512

↗ 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	£30,348	£30,803	£31,573	£32,363	£33,334	£158,421
Total Expenses	£26,059	£26,205	£26,376	£26,551	£26,742	£131,934
Profit Before Tax	£4,289	£4,598	£5,197	£5,811	£6,592	£26,487
Profit After Tax	£3,474	£3,724	£4,210	£4,707	£5,339	£21,454
Change In Property Value	£5	£5	£9,399	£16,778	£22,326	£48,512
Net Return	£3,479	£3,729	£13,609	£21,485	£27,665	£69,966
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change