Flat NW6 0 beds 0 baths

44 - 46 Birchington Road, Kilburn NW6

London, England · NW6

Initial Investment

First Year

£482,250First Year

Profit From Rental Income

After 5 Years

£60,488

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£184,024

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£64,800	£65,772	£66,759	£68,428	£70,138	£335,896
Total Expenses	£51,916	£52,063	£52,203	£52,412	£52,626	£261,220
Profit Before Tax	£12,884	£13,709	£14,555	£16,016	£17,513	£74,676
Profit After Tax	£10,436	£11,104	£11,790	£12,973	£14,185	£60,488
Change In Property Value	£14	£27,000	£48,195	£64,134	£44,680	£184,024
Net Return	£10,449	£38,104	£59,985	£77,107	£58,866	£244,512
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	8%	12%	16%	12%	51%

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