Flat W10 1 bed 1 bath

Kilburn Lane, Kensal Rise W10

London, England · W10

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£-28,821

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£33,033

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£15,656	£15,716	£15,784	£15,853	£15,926	£78,935
Profit Before Tax	£-6,056	£-5,972	£-5,796	£-5,615	£-5,382	£-28,821
Profit After Tax	£-6,056	£-5,972	£-5,796	£-5,615	£-5,382	£-28,821
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£-6,053	£-5,969	£604	£5,809	£9,821	£4,212
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	-6%	-6%	1%	6%	10%	4%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change