Flat NW9 2 beds 1 bath

Mavis Court, Raven Close, Colindale NW9

London, England · NW9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£6,128

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 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	£17,556	£17,819	£18,265	£18,721	£19,283	£91,645
Total Expenses	£16,650	£16,722	£16,810	£16,899	£16,998	£84,080
Profit Before Tax	£906	£1,097	£1,455	£1,822	£2,285	£7,565
Profit After Tax	£734	£889	£1,179	£1,476	£1,851	£6,128
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£737	£892	£7,679	£13,079	£17,291	£39,677
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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