Flat NW9 2 beds 2 baths

Boulevard Drive, Colindale, London NW9

London, England · NW9

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£25,899

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£50,066

↗ 10%After 5 Years

Return On Investment

48%

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	£31,320	£31,790	£32,585	£33,399	£34,401	£163,495
Total Expenses	£26,005	£26,136	£26,293	£26,454	£26,632	£131,521
Profit Before Tax	£5,315	£5,654	£6,291	£6,945	£7,769	£31,974
Profit After Tax	£4,305	£4,580	£5,096	£5,625	£6,293	£25,899
Change In Property Value	£5	£5	£9,700	£17,315	£23,041	£50,066
Net Return	£4,310	£4,585	£14,796	£22,940	£29,334	£75,964
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	19%	48%

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