Flat
NW9
2 beds
2 baths
Constantine House, 14 Boulevard Drive, Colindale NW9
London, England · NW9
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£13,947
↗ 9%After 5 Years
Change In Property Value
£51,614
↗ 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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £24,538 | £24,624 | £24,735 | £24,850 | £24,979 | £123,725 |
| Profit Before Tax | £2,463 | £2,781 | £3,355 | £3,943 | £4,678 | £17,219 |
| Profit After Tax | £1,995 | £2,253 | £2,717 | £3,194 | £3,789 | £13,947 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £2,000 | £2,258 | £12,717 | £21,044 | £27,543 | £65,561 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change