Flat NW9 2 beds 1 bath

The Acres, Colindale Avenue, Colindale NW9

London, England · NW9

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£23,259

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£45,421

↗ 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	£28,404	£28,830	£29,551	£30,290	£31,198	£148,273
Total Expenses	£23,638	£23,758	£23,902	£24,049	£24,211	£119,558
Profit Before Tax	£4,766	£5,072	£5,649	£6,241	£6,987	£28,715
Profit After Tax	£3,860	£4,108	£4,576	£5,055	£5,660	£23,259
Change In Property Value	£4	£4	£8,800	£15,708	£20,903	£45,421
Net Return	£3,865	£4,113	£13,376	£20,763	£26,563	£68,680
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