Flat
NW10
2 beds
1 bath
Scrubs Lane, College Park/Kensal Green NW10
London, England · NW10
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£22,917
↗ 18%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
50%
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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £21,072 | £21,171 | £21,293 | £21,418 | £21,557 | £106,512 |
| Profit Before Tax | £4,752 | £5,040 | £5,573 | £6,120 | £6,808 | £28,293 |
| Profit After Tax | £3,849 | £4,082 | £4,514 | £4,957 | £5,514 | £22,917 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £3,853 | £4,086 | £12,514 | £19,236 | £24,515 | £64,204 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change