Flat
W10
2 beds
2 baths
10 Banister Road, Kensal Rise W10
London, England · W10
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-23,495
↘ -11%After 5 Years
Change In Property Value
£85,196
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,756 | £19,037 | £19,323 | £19,806 | £20,301 | £97,223 |
| Total Expenses | £23,985 | £24,063 | £24,133 | £24,223 | £24,315 | £120,719 |
| Profit Before Tax | £-5,229 | £-5,026 | £-4,810 | £-4,417 | £-4,014 | £-23,495 |
| Profit After Tax | £-5,229 | £-5,026 | £-4,810 | £-4,417 | £-4,014 | £-23,495 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £-5,223 | £7,474 | £17,503 | £25,275 | £16,671 | £61,701 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | 4% | 8% | 12% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change