Flat NW6 3 beds 2 baths

Kilburn Park Road, Maida Vale NW6

London, England · NW6

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£8,575

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£80,002

↗ 10%After 5 Years

Return On Investment

34%

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	£37,200	£37,758	£38,702	£39,669	£40,860	£194,189
Total Expenses	£36,468	£36,570	£36,707	£36,848	£37,010	£183,603
Profit Before Tax	£732	£1,188	£1,995	£2,822	£3,850	£10,586
Profit After Tax	£593	£962	£1,616	£2,285	£3,119	£8,575
Change In Property Value	£8	£8	£15,500	£27,668	£36,818	£80,002
Net Return	£601	£970	£17,116	£29,954	£39,937	£88,577
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	15%	34%

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