Flat NW9 2 beds 2 baths

Courier Court, Colindale NW9

London, England · NW9

Initial Investment

First Year

£127,800First Year

Profit From Rental Income

After 5 Years

£23,553

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£41,085

↗ 10%After 5 Years

Return On Investment

51%

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	£25,692	£26,077	£26,729	£27,398	£28,219	£134,116
Total Expenses	£20,787	£20,881	£20,999	£21,119	£21,253	£105,038
Profit Before Tax	£4,905	£5,196	£5,731	£6,279	£6,967	£29,078
Profit After Tax	£3,973	£4,209	£4,642	£5,086	£5,643	£23,553
Change In Property Value	£4	£4	£7,960	£14,209	£18,908	£41,085
Net Return	£3,977	£4,213	£12,602	£19,295	£24,551	£64,638
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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