Flat NW9 2 beds 1 bath

Montrose Court, London, The Hyde, Colindale NW9

London, England · NW9

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£15,776

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£16,803	£16,890	£16,995	£17,102	£17,219	£85,009
Profit Before Tax	£3,213	£3,426	£3,829	£4,243	£4,766	£19,477
Profit After Tax	£2,603	£2,775	£3,102	£3,437	£3,860	£15,776
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£2,606	£2,778	£9,302	£14,504	£18,588	£47,777
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	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