Flat
NW6
2 beds
1 bath
Glengall Road, Kilburn NW6
London, England · NW6
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£10,179
↗ 9%After 5 Years
Change In Property Value
£49,755
↗ 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 | £17,520 | £17,783 | £18,050 | £18,501 | £18,963 | £90,816 |
| Total Expenses | £15,496 | £15,572 | £15,640 | £15,727 | £15,816 | £78,250 |
| Profit Before Tax | £2,024 | £2,211 | £2,410 | £2,774 | £3,148 | £12,566 |
| Profit After Tax | £1,640 | £1,791 | £1,952 | £2,247 | £2,550 | £10,179 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £1,643 | £9,091 | £14,982 | £19,587 | £14,630 | £59,933 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 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