Flat
NW9
3 beds
2 baths
Javelin House, 61 Lismore Boulevard, Colindale NW9
London, England · NW9
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£19,571
↗ 9%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
41%
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 | £33,756 | £34,262 | £35,119 | £35,997 | £37,077 | £176,211 |
| Total Expenses | £30,172 | £30,269 | £30,398 | £30,529 | £30,680 | £152,049 |
| Profit Before Tax | £3,584 | £3,993 | £4,721 | £5,467 | £6,397 | £24,162 |
| Profit After Tax | £2,903 | £3,235 | £3,824 | £4,429 | £5,181 | £19,571 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £2,909 | £3,241 | £16,324 | £26,742 | £34,874 | £84,089 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change