Flat NW9 3 beds 2 baths

Javelin House, 61 Lismore Boulevard, Colindale NW9

London, England · NW9

Initial Investment

First Year

£212,500First Year

Profit From Rental Income

After 5 Years

£38,735

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£87,241

↗ 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	£34,560	£35,078	£35,605	£36,495	£37,407	£179,145
Total Expenses	£26,048	£26,150	£26,243	£26,374	£26,508	£131,324
Profit Before Tax	£8,512	£8,929	£9,361	£10,120	£10,899	£47,821
Profit After Tax	£6,895	£7,232	£7,583	£8,198	£8,828	£38,735
Change In Property Value	£6	£12,800	£22,848	£30,404	£21,182	£87,241
Net Return	£6,901	£20,032	£30,431	£38,602	£30,010	£125,976
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