Flat NW10 2 beds 1 bath

All Souls Avenue, Kensal Rise NW10

London, England · NW10

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£18,663

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£47,710

↗ 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	£19,248	£19,537	£19,830	£20,326	£20,834	£99,774
Total Expenses	£15,186	£15,265	£15,335	£15,427	£15,520	£76,733
Profit Before Tax	£4,062	£4,272	£4,495	£4,899	£5,314	£23,041
Profit After Tax	£3,290	£3,460	£3,641	£3,968	£4,304	£18,663
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£3,294	£10,460	£16,136	£20,596	£15,888	£66,373
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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