Flat W9 0 beds 1 bath

Sutherland Avenue, London W9

London, England · W9

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£15,471

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

50%

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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£16,210	£16,294	£16,394	£16,496	£16,609	£82,003
Profit Before Tax	£3,158	£3,365	£3,756	£4,157	£4,664	£19,100
Profit After Tax	£2,558	£2,725	£3,042	£3,367	£3,778	£15,471
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,561	£2,728	£9,043	£14,078	£18,030	£46,440
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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