Flat
NW9
2 beds
1 bath
Colindale Avenue, London NW9
London, England · NW9
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£26,689
↗ 16%After 5 Years
Change In Property Value
£51,511
↗ 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 | £32,220 | £32,703 | £33,521 | £34,359 | £35,390 | £168,193 |
| Total Expenses | £26,742 | £26,876 | £27,037 | £27,203 | £27,385 | £135,243 |
| Profit Before Tax | £5,478 | £5,828 | £6,483 | £7,156 | £8,004 | £32,949 |
| Profit After Tax | £4,437 | £4,720 | £5,252 | £5,796 | £6,483 | £26,689 |
| Change In Property Value | £5 | £5 | £9,980 | £17,815 | £23,706 | £51,511 |
| Net Return | £4,442 | £4,725 | £15,232 | £23,611 | £30,190 | £78,200 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change