Flat
NW10
2 beds
2 baths
Wellington Road, Kensal Rise NW10
London, England · NW10
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£48,530
↗ 20%After 5 Years
Change In Property Value
£100,191
↗ 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 | £40,428 | £41,034 | £41,650 | £42,691 | £43,758 | £209,562 |
| Total Expenses | £29,691 | £29,802 | £29,905 | £30,051 | £30,200 | £149,649 |
| Profit Before Tax | £10,737 | £11,232 | £11,745 | £12,641 | £13,559 | £59,913 |
| Profit After Tax | £8,697 | £9,098 | £9,514 | £10,239 | £10,982 | £48,530 |
| Change In Property Value | £7 | £14,700 | £26,240 | £34,918 | £24,326 | £100,191 |
| Net Return | £8,704 | £23,798 | £35,753 | £45,157 | £35,308 | £148,721 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 18% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change