Flat NW10 6 beds 1 bath

Chamberlayne Road, Kensal Rise NW10

London, England · NW10

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£55,485

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£112,459

↗ 14%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£45,372	£46,053	£46,743	£47,912	£49,110	£235,190
Total Expenses	£33,082	£33,200	£33,310	£33,468	£33,631	£166,690
Profit Before Tax	£12,290	£12,853	£13,434	£14,444	£15,479	£68,500
Profit After Tax	£9,955	£10,411	£10,881	£11,699	£12,538	£55,485
Change In Property Value	£8	£16,500	£29,453	£39,193	£27,305	£112,459
Net Return	£9,963	£26,911	£40,334	£50,893	£39,843	£167,944
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	18%	14%	61%

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