Flat
NW9
1 bed
1 bath
Rookery Way, London NW9
London, England · NW9
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£3,887
↗ 5%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
38%
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 | £14,856 | £15,079 | £15,456 | £15,842 | £16,317 | £77,550 |
| Total Expenses | £14,396 | £14,465 | £14,545 | £14,628 | £14,718 | £72,751 |
| Profit Before Tax | £460 | £614 | £911 | £1,215 | £1,600 | £4,799 |
| Profit After Tax | £372 | £498 | £738 | £984 | £1,296 | £3,887 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £375 | £500 | £6,238 | £10,801 | £14,360 | £32,275 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change