Flat NW9 1 bed 1 bath

Conrad Court, Needleman Close, Colindale NW9

London, England · NW9

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£4,088

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 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	£15,120	£15,347	£15,730	£16,124	£16,607	£78,928
Total Expenses	£14,621	£14,690	£14,771	£14,854	£14,945	£73,881
Profit Before Tax	£499	£657	£959	£1,270	£1,662	£5,047
Profit After Tax	£404	£532	£777	£1,028	£1,346	£4,088
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£407	£535	£6,377	£11,025	£14,648	£32,992
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
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