Flat
NW9
2 beds
2 baths
Beaufort Park, Caversham Road, Colindale NW9
London, England · NW9
View property listing
Initial Investment
£128,412First YearProfit From Rental Income
£20,963
↗ 16%After 5 Years
Change In Property Value
£41,266
↗ 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 | £25,812 | £26,199 | £26,854 | £27,526 | £28,351 | £134,742 |
| Total Expenses | £21,522 | £21,632 | £21,764 | £21,898 | £22,047 | £108,862 |
| Profit Before Tax | £4,290 | £4,567 | £5,091 | £5,627 | £6,305 | £25,880 |
| Profit After Tax | £3,475 | £3,700 | £4,123 | £4,558 | £5,107 | £20,963 |
| Change In Property Value | £4 | £4 | £7,995 | £14,271 | £18,991 | £41,266 |
| Net Return | £3,479 | £3,704 | £12,119 | £18,829 | £24,098 | £62,228 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change