Flat
NW10
1 bed
1 bath
College Road, Kensal Green NW10
London, England · NW10
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£18,608
↗ 17%After 5 Years
Change In Property Value
£35,098
↗ 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 | £21,948 | £22,277 | £22,834 | £23,405 | £24,107 | £114,572 |
| Total Expenses | £18,115 | £18,204 | £18,312 | £18,422 | £18,545 | £91,598 |
| Profit Before Tax | £3,833 | £4,073 | £4,522 | £4,983 | £5,563 | £22,973 |
| Profit After Tax | £3,104 | £3,299 | £3,663 | £4,036 | £4,506 | £18,608 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £3,108 | £3,303 | £10,463 | £16,174 | £20,658 | £53,706 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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