Flat
NW9
0 beds
1 bath
Swan Drive, Colindale NW9
London, England · NW9
View property listing
Initial Investment
£49,300First YearProfit From Rental Income
£3,432
↗ 7%After 5 Years
Change In Property Value
£21,947
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,700 | £8,830 | £8,963 | £9,187 | £9,417 | £45,097 |
| Total Expenses | £8,050 | £8,113 | £8,167 | £8,232 | £8,297 | £40,860 |
| Profit Before Tax | £650 | £717 | £795 | £955 | £1,119 | £4,237 |
| Profit After Tax | £526 | £581 | £644 | £774 | £907 | £3,432 |
| Change In Property Value | £2 | £3,220 | £5,748 | £7,649 | £5,329 | £21,947 |
| Net Return | £528 | £3,801 | £6,392 | £8,422 | £6,235 | £25,379 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change