Flat NW9 1 bed 1 bath

Ellyson House, Colindale, London NW9

London, England · NW9

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£11,102

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£36,123

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,316	£14,531	£14,749	£15,117	£15,495	£74,208
Total Expenses	£11,958	£12,029	£12,092	£12,171	£12,251	£60,502
Profit Before Tax	£2,358	£2,501	£2,656	£2,946	£3,244	£13,706
Profit After Tax	£1,910	£2,026	£2,152	£2,387	£2,628	£11,102
Change In Property Value	£3	£5,300	£9,461	£12,589	£8,771	£36,123
Net Return	£1,913	£7,326	£11,612	£14,976	£11,398	£47,225
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	58%

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