Flat NW9 3 beds 2 baths

Felix Court, Colindale NW9

London, England · NW9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£27,696

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£32,280	£32,764	£33,583	£34,423	£35,456	£168,506
Total Expenses	£26,566	£26,694	£26,852	£27,012	£27,190	£134,314
Profit Before Tax	£5,715	£6,070	£6,732	£7,411	£8,265	£34,192
Profit After Tax	£4,629	£4,917	£5,453	£6,003	£6,695	£27,696
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£4,634	£4,922	£15,453	£23,853	£30,449	£79,310
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	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