Flat
NW10
0 beds
1 bath
Kestrel Close, London NW10
London, England · NW10
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£7,132
↗ 12%After 5 Years
Change In Property Value
£20,641
↗ 10%After 5 Years
Return On Investment
46%
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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £11,559 | £11,632 | £11,715 | £11,800 | £11,891 | £58,598 |
| Profit Before Tax | £1,353 | £1,473 | £1,718 | £1,969 | £2,291 | £8,805 |
| Profit After Tax | £1,096 | £1,193 | £1,392 | £1,595 | £1,856 | £7,132 |
| Change In Property Value | £2 | £2 | £3,999 | £7,138 | £9,499 | £20,641 |
| Net Return | £1,098 | £1,195 | £5,391 | £8,733 | £11,355 | £27,772 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change