Flat
NW10
2 beds
2 baths
Wellington Road, Kensal Rise NW10
London, England · NW10
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£27,286
↗ 11%After 5 Years
Change In Property Value
£75,873
↗ 10%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,428 | £41,034 | £42,060 | £43,112 | £44,405 | £211,040 |
| Total Expenses | £35,204 | £35,311 | £35,456 | £35,605 | £35,777 | £177,353 |
| Profit Before Tax | £5,224 | £5,724 | £6,604 | £7,507 | £8,628 | £33,687 |
| Profit After Tax | £4,232 | £4,636 | £5,349 | £6,080 | £6,989 | £27,286 |
| Change In Property Value | £7 | £7 | £14,700 | £26,240 | £34,918 | £75,873 |
| Net Return | £4,239 | £4,644 | £20,050 | £32,320 | £41,907 | £103,159 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change