Flat
NW9
1 bed
1 bath
Scottwell Drive, Colindale NW9
London, England · NW9
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£8,498
↗ 12%After 5 Years
Change In Property Value
£31,352
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,420 | £12,606 | £12,795 | £13,115 | £13,443 | £64,380 |
| Total Expenses | £10,642 | £10,711 | £10,771 | £10,845 | £10,920 | £53,889 |
| Profit Before Tax | £1,778 | £1,895 | £2,025 | £2,271 | £2,523 | £10,492 |
| Profit After Tax | £1,440 | £1,535 | £1,640 | £1,839 | £2,044 | £8,498 |
| Change In Property Value | £2 | £4,600 | £8,211 | £10,927 | £7,612 | £31,352 |
| Net Return | £1,442 | £6,135 | £9,851 | £12,766 | £9,656 | £39,850 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change