Flat
NW9
1 bed
1 bath
Fletcher Court, Colindale NW9
London, England · NW9
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£13,481
↗ 16%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
50%
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 | £17,436 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £14,699 | £14,777 | £14,869 | £14,964 | £15,067 | £74,375 |
| Profit Before Tax | £2,737 | £2,921 | £3,271 | £3,630 | £4,084 | £16,643 |
| Profit After Tax | £2,217 | £2,366 | £2,649 | £2,940 | £3,308 | £13,481 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,220 | £2,369 | £8,050 | £12,579 | £16,135 | £41,353 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change