Flat NW9 1 bed 1 bath

Hoy Close, Colindale NW9

London, England · NW9

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£20,081

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 10%After 5 Years

Return On Investment

49%

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	£24,852	£25,225	£25,855	£26,502	£27,297	£129,731
Total Expenses	£20,746	£20,852	£20,979	£21,109	£21,253	£104,939
Profit Before Tax	£4,106	£4,373	£4,876	£5,392	£6,044	£24,791
Profit After Tax	£3,326	£3,542	£3,950	£4,368	£4,896	£20,081
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£3,330	£3,546	£11,650	£18,113	£23,186	£59,824
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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