Flat NW10 3 beds 1 bath

Napier Road, Kensal Green NW10

London, England · NW10

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£31,639

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£85,164

↗ 10%After 5 Years

Return On Investment

42%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£45,372	£46,053	£47,204	£48,384	£49,836	£236,848
Total Expenses	£39,269	£39,383	£39,541	£39,703	£39,891	£197,787
Profit Before Tax	£6,103	£6,669	£7,663	£8,681	£9,945	£39,061
Profit After Tax	£4,943	£5,402	£6,207	£7,032	£8,055	£31,639
Change In Property Value	£8	£8	£16,500	£29,453	£39,194	£85,164
Net Return	£4,952	£5,411	£22,707	£36,485	£47,249	£116,803
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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