Flat NW6 2 beds 2 baths

Kingsgate Place, Kilburn NW6

London, England · NW6

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£21,926

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£81,107

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,560	£28,988	£29,423	£30,159	£30,913	£148,043
Total Expenses	£24,000	£24,093	£24,177	£24,293	£24,411	£120,974
Profit Before Tax	£4,560	£4,895	£5,246	£5,866	£6,502	£27,069
Profit After Tax	£3,693	£3,965	£4,249	£4,751	£5,267	£21,926
Change In Property Value	£6	£11,900	£21,242	£28,267	£19,692	£81,107
Net Return	£3,699	£15,865	£25,491	£33,018	£24,959	£103,033
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%

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