Flat
NW9
3 beds
1 bath
Winston Avenue, Kingsbury NW9
London, England · NW9
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£29,623
↗ 16%After 5 Years
Change In Property Value
£56,771
↗ 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 | £35,508 | £36,041 | £36,942 | £37,865 | £39,001 | £185,357 |
| Total Expenses | £29,421 | £29,567 | £29,745 | £29,926 | £30,126 | £148,785 |
| Profit Before Tax | £6,087 | £6,473 | £7,197 | £7,939 | £8,875 | £36,572 |
| Profit After Tax | £4,930 | £5,243 | £5,830 | £6,431 | £7,189 | £29,623 |
| Change In Property Value | £5 | £5 | £10,999 | £19,634 | £26,127 | £56,771 |
| Net Return | £4,936 | £5,249 | £16,829 | £26,064 | £33,316 | £86,394 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change