Flat
NW6
2 beds
2 baths
Kingsgate Place, Kilburn NW6
London, England · NW6
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£27,307
↗ 14%After 5 Years
Change In Property Value
£61,421
↗ 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 | £38,412 | £38,988 | £39,963 | £40,962 | £42,191 | £200,516 |
| Total Expenses | £32,948 | £33,132 | £33,348 | £33,568 | £33,808 | £166,804 |
| Profit Before Tax | £5,464 | £5,856 | £6,615 | £7,394 | £8,383 | £33,712 |
| Profit After Tax | £4,426 | £4,744 | £5,358 | £5,989 | £6,790 | £27,307 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £4,432 | £4,750 | £17,259 | £27,231 | £35,057 | £88,728 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| 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