Flat NW9 1 bed 1 bath

Conrad Court, Colindale NW9

London, England · NW9

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£13,187

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£27,356

↗ 10%After 5 Years

Return On Investment

50%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,112	£17,369	£17,803	£18,248	£18,795	£89,327
Total Expenses	£14,436	£14,513	£14,604	£14,697	£14,798	£73,047
Profit Before Tax	£2,676	£2,856	£3,199	£3,551	£3,997	£16,280
Profit After Tax	£2,167	£2,313	£2,591	£2,877	£3,238	£13,187
Change In Property Value	£3	£3	£5,300	£9,461	£12,589	£27,356
Net Return	£2,170	£2,316	£7,892	£12,337	£15,827	£40,542
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change