Flat NW9 2 beds 2 baths

Beaufort Square, Beaufort Park, Colindale NW9

London, England · NW9

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£35,785

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 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	£32,400	£32,886	£33,379	£34,214	£35,069	£167,948
Total Expenses	£24,545	£24,644	£24,734	£24,859	£24,987	£123,769
Profit Before Tax	£7,855	£8,242	£8,645	£9,355	£10,082	£44,179
Profit After Tax	£6,363	£6,676	£7,003	£7,577	£8,166	£35,785
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£6,369	£18,676	£28,423	£36,081	£28,024	£117,573
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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