Flat NW9 1 bed 1 bath

Heritage Avenue, 6 Heritage Avenue NW9

London, England · NW9

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£14,106

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£33,033

↗ 10%After 5 Years

Return On Investment

47%

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	£20,664	£20,974	£21,498	£22,036	£22,697	£107,869
Total Expenses	£17,862	£17,965	£18,084	£18,205	£18,338	£90,454
Profit Before Tax	£2,802	£3,009	£3,415	£3,830	£4,359	£17,415
Profit After Tax	£2,269	£2,438	£2,766	£3,103	£3,531	£14,106
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£2,272	£2,441	£9,166	£14,527	£18,733	£47,139
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	14%	19%	47%

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