Flat NW10 2 beds 1 bath

Kingfisher Way, Neasden, London NW10

London, England · NW10

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£15,150

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£30,865

↗ 10%After 5 Years

Return On Investment

49%

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	£19,308	£19,598	£20,088	£20,590	£21,207	£100,790
Total Expenses	£16,225	£16,309	£16,411	£16,514	£16,628	£82,087
Profit Before Tax	£3,083	£3,288	£3,677	£4,075	£4,580	£18,703
Profit After Tax	£2,498	£2,663	£2,978	£3,301	£3,709	£15,150
Change In Property Value	£3	£3	£5,980	£10,675	£14,205	£30,865
Net Return	£2,501	£2,666	£8,958	£13,976	£17,914	£46,015
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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