Flat NW9 0 beds 1 bath

Swan Drive, Colindale NW9

London, England · NW9

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£-1,840

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£16,000

↗ 10%After 5 Years

Return On Investment

30%

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	£8,376	£8,502	£8,714	£8,932	£9,200	£43,724
Total Expenses	£8,987	£9,046	£9,110	£9,176	£9,245	£45,564
Profit Before Tax	£-611	£-544	£-396	£-244	£-45	£-1,840
Profit After Tax	£-611	£-544	£-396	£-244	£-45	£-1,840
Change In Property Value	£2	£2	£3,100	£5,534	£7,364	£16,000
Net Return	£-610	£-543	£2,704	£5,290	£7,319	£14,161
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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