Flat
NW6
2 beds
2 baths
Kilburn Park Road, Maida Vale NW6
London, England · NW6
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£32,141
↗ 12%After 5 Years
Change In Property Value
£108,370
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,160 | £38,732 | £39,313 | £40,296 | £41,304 | £197,806 |
| Total Expenses | £31,395 | £31,502 | £31,601 | £31,742 | £31,885 | £158,125 |
| Profit Before Tax | £6,765 | £7,230 | £7,712 | £8,555 | £9,419 | £39,680 |
| Profit After Tax | £5,480 | £5,856 | £6,247 | £6,929 | £7,629 | £32,141 |
| Change In Property Value | £8 | £15,900 | £28,382 | £37,768 | £26,312 | £108,370 |
| Net Return | £5,487 | £21,756 | £34,628 | £44,697 | £33,941 | £140,511 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change