Flat
NW10
2 beds
2 baths
Wellington Road, Kensal Rise NW10
London, England · NW10
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£36,265
↗ 15%After 5 Years
Change In Property Value
£75,873
↗ 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 | £47,460 | £48,172 | £49,376 | £50,611 | £52,129 | £247,748 |
| Total Expenses | £40,111 | £40,325 | £40,579 | £40,838 | £41,122 | £202,975 |
| Profit Before Tax | £7,349 | £7,847 | £8,797 | £9,772 | £11,007 | £44,772 |
| Profit After Tax | £5,953 | £6,356 | £7,126 | £7,916 | £8,915 | £36,265 |
| Change In Property Value | £7 | £7 | £14,700 | £26,240 | £34,918 | £75,873 |
| Net Return | £5,960 | £6,363 | £21,826 | £34,156 | £43,833 | £112,138 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change