Flat
NW6
2 beds
1 bath
Kilburn High Road, London NW6
London, England · NW6
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£14,520
↗ 10%After 5 Years
Change In Property Value
£61,341
↗ 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 | £21,600 | £21,924 | £22,253 | £22,809 | £23,379 | £111,965 |
| Total Expenses | £18,639 | £18,721 | £18,795 | £18,892 | £18,992 | £94,040 |
| Profit Before Tax | £2,961 | £3,203 | £3,458 | £3,917 | £4,387 | £17,926 |
| Profit After Tax | £2,399 | £2,594 | £2,801 | £3,173 | £3,554 | £14,520 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £2,403 | £11,594 | £18,866 | £24,551 | £18,447 | £75,861 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| 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