Flat NW9 2 beds 2 baths

Beaufort Square, Beaufort Park, Colindale NW9

London, England · NW9

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£18,428

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

40%

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	£32,400	£32,886	£33,708	£34,551	£35,587	£169,132
Total Expenses	£29,045	£29,140	£29,265	£29,393	£29,539	£146,382
Profit Before Tax	£3,355	£3,746	£4,443	£5,158	£6,048	£22,751
Profit After Tax	£2,718	£3,035	£3,599	£4,178	£4,899	£18,428
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£2,724	£3,041	£15,599	£25,598	£33,403	£80,365
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	2%	8%	13%	17%	40%

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