Flat
NW10
3 beds
1 bath
All Souls Avenue, Kensal Rise NW10
London, England · NW10
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£39,896
↗ 12%After 5 Years
Change In Property Value
£102,712
↗ 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 | £54,720 | £55,541 | £56,929 | £58,353 | £60,103 | £285,646 |
| Total Expenses | £46,949 | £47,077 | £47,259 | £47,445 | £47,662 | £236,391 |
| Profit Before Tax | £7,771 | £8,464 | £9,671 | £10,908 | £12,441 | £49,255 |
| Profit After Tax | £6,295 | £6,856 | £7,833 | £8,835 | £10,077 | £39,896 |
| Change In Property Value | £10 | £10 | £19,900 | £35,522 | £47,270 | £102,712 |
| Net Return | £6,305 | £6,866 | £27,734 | £44,358 | £57,347 | £142,609 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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