Flat W10 1 bed 1 bath

Kilburn Lane, Kensal Rise W10

London, England · W10

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£-17,143

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£43,620

↗ 14%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,890	£10,137	£10,391	£49,762
Total Expenses	£13,256	£13,320	£13,376	£13,443	£13,511	£66,906
Profit Before Tax	£-3,656	£-3,576	£-3,486	£-3,305	£-3,120	£-17,143
Profit After Tax	£-3,656	£-3,576	£-3,486	£-3,305	£-3,120	£-17,143
Change In Property Value	£3	£6,400	£11,424	£15,202	£10,591	£43,620
Net Return	£-3,653	£2,824	£7,938	£11,897	£7,471	£26,477
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	3%	8%	12%	7%	26%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change