Flat
W10
2 beds
1 bath
Kilburn Lane W10
London, England · W10
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-36,287
↘ -25%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £21,204 | £21,270 | £21,347 | £21,426 | £21,512 | £106,759 |
| Profit Before Tax | £-7,704 | £-7,568 | £-7,302 | £-7,030 | £-6,684 | £-36,287 |
| Profit After Tax | £-7,704 | £-7,568 | £-7,302 | £-7,030 | £-6,684 | £-36,287 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-7,699 | £-7,563 | £1,698 | £9,035 | £14,694 | £10,165 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change