Flat
NW9
1 bed
1 bath
Colindale Gardens, London NW9
London, England · NW9
View property listing
Initial Investment
£124,982First YearProfit From Rental Income
£20,304
↗ 16%After 5 Years
Change In Property Value
£53,156
↗ 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 | £21,060 | £21,376 | £21,697 | £22,239 | £22,795 | £109,166 |
| Total Expenses | £16,653 | £16,734 | £16,807 | £16,903 | £17,002 | £84,099 |
| Profit Before Tax | £4,407 | £4,642 | £4,889 | £5,336 | £5,793 | £25,067 |
| Profit After Tax | £3,570 | £3,760 | £3,960 | £4,322 | £4,693 | £20,304 |
| Change In Property Value | £4 | £7,799 | £13,921 | £18,525 | £12,906 | £53,156 |
| Net Return | £3,574 | £11,559 | £17,882 | £22,847 | £17,599 | £73,460 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 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