Flat
NW2
2 beds
1 bath
Kendal Court, London NW2
London, England · NW2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£18,935
↗ 13%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
45%
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 | £27,600 | £28,014 | £28,714 | £29,432 | £30,315 | £144,076 |
| Total Expenses | £23,874 | £23,990 | £24,130 | £24,273 | £24,431 | £120,699 |
| Profit Before Tax | £3,726 | £4,024 | £4,584 | £5,159 | £5,884 | £23,377 |
| Profit After Tax | £3,018 | £3,259 | £3,713 | £4,179 | £4,766 | £18,935 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £3,023 | £3,264 | £12,713 | £20,244 | £26,144 | £65,388 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change