Flat NW9 3 beds 1 bath

Cherry Close, Colindale, London NW9

London, England · NW9

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£34,028

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£46,448

↗ 10%After 5 Years

Return On Investment

55%

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	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£21,757	£21,824	£21,919	£22,016	£22,131	£109,646
Profit Before Tax	£7,295	£7,664	£8,306	£8,964	£9,780	£42,009
Profit After Tax	£5,909	£6,208	£6,728	£7,261	£7,921	£34,028
Change In Property Value	£4	£4	£8,999	£16,064	£21,376	£46,448
Net Return	£5,913	£6,213	£15,727	£23,325	£29,297	£80,475
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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