Flat NW6 1 bed 1 bath

Belsize Road, Kilburn NW6

London, England · NW6

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£-3,253

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£27,356

↗ 10%After 5 Years

Return On Investment

30%

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	£12,720	£12,911	£13,234	£13,564	£13,971	£66,400
Total Expenses	£13,786	£13,851	£13,926	£14,003	£14,086	£69,653
Profit Before Tax	£-1,066	£-940	£-693	£-439	£-115	£-3,253
Profit After Tax	£-1,066	£-940	£-693	£-439	£-115	£-3,253
Change In Property Value	£3	£3	£5,300	£9,461	£12,589	£27,356
Net Return	£-1,063	£-938	£4,607	£9,022	£12,474	£24,103
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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