Flat
NW9
2 beds
1 bath
Lismore Boulevard, Colindale Gardens, Colindale NW9
London, England · NW9
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£21,773
↗ 16%After 5 Years
Change In Property Value
£55,889
↗ 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 | £22,140 | £22,472 | £22,809 | £23,379 | £23,964 | £114,765 |
| Total Expenses | £17,406 | £17,489 | £17,564 | £17,663 | £17,764 | £87,885 |
| Profit Before Tax | £4,734 | £4,983 | £5,246 | £5,717 | £6,200 | £26,880 |
| Profit After Tax | £3,835 | £4,036 | £4,249 | £4,631 | £5,022 | £21,773 |
| Change In Property Value | £4 | £8,200 | £14,637 | £19,478 | £13,570 | £55,889 |
| Net Return | £3,839 | £12,236 | £18,886 | £24,109 | £18,592 | £77,662 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 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