Flat
NW9
2 beds
1 bath
Cypress Lodge, Brent View Road, Colindale NW9
London, England · NW9
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£18,823
↗ 16%After 5 Years
Change In Property Value
£50,436
↗ 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 | £19,980 | £20,280 | £20,584 | £21,098 | £21,626 | £103,568 |
| Total Expenses | £15,903 | £15,983 | £16,054 | £16,147 | £16,243 | £80,330 |
| Profit Before Tax | £4,077 | £4,297 | £4,530 | £4,951 | £5,383 | £23,238 |
| Profit After Tax | £3,303 | £3,481 | £3,669 | £4,010 | £4,360 | £18,823 |
| Change In Property Value | £4 | £7,400 | £13,209 | £17,578 | £12,246 | £50,436 |
| Net Return | £3,306 | £10,881 | £16,878 | £21,588 | £16,606 | £69,259 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change