Flat
NW9
4 beds
2 baths
Princes Avenue, London NW9
London, England · NW9
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£41,174
↗ 18%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
49%
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 | £41,544 | £42,167 | £43,221 | £44,302 | £45,631 | £216,865 |
| Total Expenses | £32,935 | £33,043 | £33,192 | £33,344 | £33,519 | £166,033 |
| Profit Before Tax | £8,609 | £9,124 | £10,030 | £10,958 | £12,112 | £50,832 |
| Profit After Tax | £6,973 | £7,390 | £8,124 | £8,876 | £9,811 | £41,174 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £6,980 | £7,397 | £21,624 | £32,974 | £41,878 | £110,854 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change