Flat NW9 1 bed 1 bath

Eastern Apartments, Colindale NW9

London, England · NW9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£13,267

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

46%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£18,393	£18,503	£18,629	£18,758	£18,898	£93,181
Profit Before Tax	£2,595	£2,800	£3,206	£3,623	£4,155	£16,379
Profit After Tax	£2,102	£2,268	£2,597	£2,935	£3,365	£13,267
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,105	£2,271	£9,097	£14,537	£18,805	£46,816
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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