Flat NW9 1 bed 1 bath

Ellyson House, Colindale, London NW9

London, England · NW9

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£3,439

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£27,356

↗ 10%After 5 Years

Return On Investment

38%

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	£14,316	£14,531	£14,894	£15,266	£15,724	£74,731
Total Expenses	£13,945	£14,013	£14,092	£14,173	£14,262	£70,486
Profit Before Tax	£371	£518	£802	£1,093	£1,463	£4,246
Profit After Tax	£300	£419	£649	£885	£1,185	£3,439
Change In Property Value	£3	£3	£5,300	£9,461	£12,589	£27,356
Net Return	£303	£422	£5,950	£10,346	£13,774	£30,795
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	13%	17%	38%

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