Flat NW9 2 beds 2 baths

Graham Apartments, Silverworks Close, Colindale, London NW9

London, England · NW9

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£9,466

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

39%

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	£21,600	£21,924	£22,472	£23,034	£23,725	£112,755
Total Expenses	£20,030	£20,108	£20,206	£20,306	£20,418	£101,069
Profit Before Tax	£1,570	£1,816	£2,266	£2,728	£3,307	£11,686
Profit After Tax	£1,272	£1,471	£1,835	£2,209	£2,679	£9,466
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£1,276	£1,475	£9,836	£16,490	£21,682	£50,757
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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