Flat
NW6
2 beds
1 bath
Quex Road, Kilburn NW6
London, England · NW6
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£11,966
↗ 9%After 5 Years
Change In Property Value
£54,526
↗ 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 | £19,200 | £19,488 | £19,780 | £20,275 | £20,782 | £99,525 |
| Total Expenses | £16,790 | £16,869 | £16,939 | £17,030 | £17,124 | £84,752 |
| Profit Before Tax | £2,410 | £2,619 | £2,841 | £3,245 | £3,658 | £14,773 |
| Profit After Tax | £1,952 | £2,122 | £2,301 | £2,628 | £2,963 | £11,966 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £1,956 | £10,122 | £16,582 | £21,631 | £16,202 | £66,492 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| 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