Flat
NW6
1 bed
1 bath
Buckley Road, Kilburn NW6
London, England · NW6
View property listing
Initial Investment
£163,499First YearProfit From Rental Income
£17,074
↗ 10%After 5 Years
Change In Property Value
£68,157
↗ 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 | £24,000 | £24,360 | £24,725 | £25,344 | £25,977 | £124,406 |
| Total Expenses | £20,487 | £20,573 | £20,651 | £20,755 | £20,861 | £103,327 |
| Profit Before Tax | £3,513 | £3,787 | £4,074 | £4,589 | £5,116 | £21,079 |
| Profit After Tax | £2,845 | £3,067 | £3,300 | £3,717 | £4,144 | £17,074 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £2,850 | £13,067 | £21,150 | £27,470 | £20,693 | £85,231 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 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