Flat
NW9
1 bed
1 bath
Colindale Avenue, London NW9
London, England · NW9
View property listing
Initial Investment
£134,800First YearProfit From Rental Income
£22,006
↗ 16%After 5 Years
Change In Property Value
£43,150
↗ 10%After 5 Years
Return On Investment
48%
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 | £26,988 | £27,393 | £28,078 | £28,780 | £29,643 | £140,881 |
| Total Expenses | £22,482 | £22,596 | £22,733 | £22,874 | £23,028 | £113,713 |
| Profit Before Tax | £4,506 | £4,797 | £5,344 | £5,906 | £6,615 | £27,168 |
| Profit After Tax | £3,650 | £3,885 | £4,329 | £4,784 | £5,358 | £22,006 |
| Change In Property Value | £4 | £4 | £8,360 | £14,923 | £19,858 | £43,150 |
| Net Return | £3,654 | £3,890 | £12,689 | £19,707 | £25,216 | £65,156 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change