Flat
NW9
2 beds
2 baths
Acklington Drive, Butterfly Court NW9
London, England · NW9
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£15,557
↗ 15%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
48%
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 | £21,312 | £21,632 | £22,172 | £22,727 | £23,409 | £111,252 |
| Total Expenses | £18,184 | £18,284 | £18,402 | £18,522 | £18,653 | £92,045 |
| Profit Before Tax | £3,128 | £3,348 | £3,771 | £4,205 | £4,755 | £19,207 |
| Profit After Tax | £2,534 | £2,712 | £3,054 | £3,406 | £3,852 | £15,557 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £2,537 | £2,715 | £9,654 | £15,187 | £19,529 | £49,623 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change