Flat
NW6
2 beds
2 baths
Kilburn Park Road, Maida Vale NW6
London, England · NW6
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£9,014
↗ 3%After 5 Years
Change In Property Value
£82,067
↗ 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 | £38,160 | £38,732 | £39,701 | £40,693 | £41,914 | £199,200 |
| Total Expenses | £37,358 | £37,461 | £37,601 | £37,744 | £37,909 | £188,071 |
| Profit Before Tax | £802 | £1,272 | £2,100 | £2,949 | £4,006 | £11,129 |
| Profit After Tax | £650 | £1,030 | £1,701 | £2,389 | £3,244 | £9,014 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £658 | £1,038 | £17,601 | £30,771 | £41,013 | £91,081 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 15% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change