Flat
NW9
2 beds
2 baths
Ensign House, 48 Aerodrome Road, Colindale, London NW9
London, England · NW9
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£10,609
↗ 8%After 5 Years
Change In Property Value
£43,872
↗ 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 | £22,956 | £23,300 | £23,883 | £24,480 | £25,214 | £119,833 |
| Total Expenses | £21,157 | £21,238 | £21,339 | £21,443 | £21,559 | £106,736 |
| Profit Before Tax | £1,799 | £2,062 | £2,544 | £3,037 | £3,656 | £13,097 |
| Profit After Tax | £1,457 | £1,671 | £2,060 | £2,460 | £2,961 | £10,609 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £1,461 | £1,675 | £10,561 | £17,633 | £23,152 | £54,481 |
| Return From Rental Income (%) | 1% | 1% | 2% | 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