Flat NW9 1 bed 1 bath

Maple House, Lismoure Blvd, Colindale NW9

London, England · NW9

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£19,638

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,227

↗ 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	£24,540	£24,908	£25,531	£26,169	£26,954	£128,102
Total Expenses	£20,531	£20,636	£20,763	£20,893	£21,035	£103,858
Profit Before Tax	£4,010	£4,272	£4,768	£5,276	£5,919	£24,244
Profit After Tax	£3,248	£3,460	£3,862	£4,274	£4,794	£19,638
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£3,251	£3,464	£11,462	£17,840	£22,847	£58,865
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	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