Flat NW10 1 bed 1 bath

Scrubs Lane, Kensal Green, London NW10

London, England · NW10

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£15,968

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£42,939

↗ 14%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,328	£17,588	£17,852	£18,298	£18,755	£89,821
Total Expenses	£13,868	£13,944	£14,011	£14,098	£14,186	£70,107
Profit Before Tax	£3,460	£3,644	£3,840	£4,200	£4,569	£19,714
Profit After Tax	£2,803	£2,952	£3,111	£3,402	£3,701	£15,968
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£2,806	£9,252	£14,356	£18,367	£14,127	£58,907
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	15%	19%	14%	60%

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