Flat
NW9
2 beds
1 bath
Lismore Boulevard, Colindale Gardens, Colindale NW9
London, England · NW9
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£9,914
↗ 8%After 5 Years
Change In Property Value
£42,324
↗ 10%After 5 Years
Return On Investment
40%
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 | £22,140 | £22,472 | £23,034 | £23,610 | £24,318 | £115,574 |
| Total Expenses | £20,481 | £20,560 | £20,659 | £20,761 | £20,874 | £103,334 |
| Profit Before Tax | £1,659 | £1,912 | £2,375 | £2,849 | £3,444 | £12,239 |
| Profit After Tax | £1,344 | £1,549 | £1,924 | £2,308 | £2,790 | £9,914 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £1,348 | £1,553 | £10,124 | £16,945 | £22,268 | £52,238 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change