Terraced NW6 5 beds 5 baths

Kilburn High Road, London NW6

London, England · NW6

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£68,244

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£163,577

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£60,000	£60,900	£61,813	£63,359	£64,943	£311,015
Total Expenses	£45,110	£45,213	£45,314	£45,479	£45,648	£226,764
Profit Before Tax	£14,890	£15,687	£16,499	£17,880	£19,295	£84,251
Profit After Tax	£12,061	£12,707	£13,365	£14,483	£15,629	£68,244
Change In Property Value	£12	£24,000	£42,840	£57,008	£39,716	£163,577
Net Return	£12,073	£36,707	£56,205	£71,491	£55,345	£231,820
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	13%	17%	13%	55%

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