Flat
NW6
2 beds
1 bath
Plympton Road, Kilburn NW6
London, England · NW6
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£22,181
↗ 11%After 5 Years
Change In Property Value
£81,788
↗ 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 | £28,800 | £29,232 | £29,670 | £30,412 | £31,173 | £149,287 |
| Total Expenses | £24,185 | £24,278 | £24,363 | £24,479 | £24,598 | £121,903 |
| Profit Before Tax | £4,615 | £4,954 | £5,307 | £5,933 | £6,575 | £27,384 |
| Profit After Tax | £3,738 | £4,013 | £4,299 | £4,806 | £5,326 | £22,181 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £3,744 | £16,013 | £25,719 | £33,310 | £25,184 | £103,970 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change