Flat NW6 5 beds 5 baths

Kilburn High Road, London NW6

London, England · NW6

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£250,482

↗ 59%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 10%After 5 Years

Return On Investment

89%

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	£120,000	£121,800	£124,845	£127,966	£131,805	£626,416
Total Expenses	£61,610	£61,836	£62,183	£62,539	£62,966	£311,135
Profit Before Tax	£58,390	£59,964	£62,662	£65,427	£68,839	£315,281
Profit After Tax	£46,667	£47,824	£49,806	£51,839	£54,347	£250,482
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£46,679	£47,836	£73,807	£94,679	£111,356	£374,356
Return From Rental Income (%)	11%	11%	12%	12%	13%	59%
Total Net Return (%)	11%	11%	17%	22%	26%	89%

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