Flat NW10 3 beds 1 bath

All Souls Avenue, Kensal Rise NW10

London, England · NW10

Initial Investment

First Year

£340,250First Year

Profit From Rental Income

After 5 Years

£55,329

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£102,712

↗ 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	£64,248	£65,212	£66,842	£68,513	£70,568	£335,383
Total Expenses	£52,825	£53,081	£53,393	£53,712	£54,065	£267,076
Profit Before Tax	£11,423	£12,131	£13,449	£14,801	£16,503	£68,307
Profit After Tax	£9,252	£9,826	£10,894	£11,989	£13,368	£55,329
Change In Property Value	£10	£10	£19,900	£35,522	£47,270	£102,712
Net Return	£9,262	£9,836	£30,794	£47,511	£60,638	£158,041
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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