Flat NW9 1 bed 1 bath

Beaufort Square, Beaufort Park, Colindale NW9

London, England · NW9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£15,527

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 14%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,556	£17,819	£18,087	£18,539	£19,002	£91,003
Total Expenses	£14,212	£14,289	£14,357	£14,444	£14,533	£71,834
Profit Before Tax	£3,344	£3,531	£3,730	£4,095	£4,470	£19,169
Profit After Tax	£2,708	£2,860	£3,021	£3,317	£3,620	£15,527
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£2,712	£9,360	£14,624	£18,757	£14,377	£59,829
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	59%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change