Flat
NW10
2 beds
1 bath
Ancona Road, Kensal Green NW10
London, England · NW10
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£24,948
↗ 19%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
52%
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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £21,768 | £21,882 | £22,019 | £22,160 | £22,314 | £110,144 |
| Profit Before Tax | £5,232 | £5,523 | £6,071 | £6,633 | £7,342 | £30,800 |
| Profit After Tax | £4,238 | £4,474 | £4,917 | £5,372 | £5,947 | £24,948 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £4,242 | £4,478 | £12,916 | £19,651 | £24,947 | £66,234 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change