Flat
NW10
1 bed
1 bath
College Road, Kensal Green NW10
London, England · NW10
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£29,923
↗ 18%After 5 Years
Change In Property Value
£67,475
↗ 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 | £27,228 | £27,636 | £28,051 | £28,752 | £29,471 | £141,139 |
| Total Expenses | £20,649 | £20,740 | £20,823 | £20,935 | £21,049 | £104,196 |
| Profit Before Tax | £6,579 | £6,896 | £7,228 | £7,818 | £8,422 | £36,942 |
| Profit After Tax | £5,329 | £5,586 | £5,855 | £6,332 | £6,822 | £29,923 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £5,334 | £15,486 | £23,527 | £29,848 | £23,204 | £97,399 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 10% | 15% | 18% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change