Flat W10 1 bed 1 bath

Kilburn Lane, Kensal Rise W10

London, England · W10

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£16,170

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£33,033

↗ 10%After 5 Years

Return On Investment

49%

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	£20,664	£20,974	£21,498	£22,036	£22,697	£107,869
Total Expenses	£17,374	£17,465	£17,574	£17,685	£17,807	£87,906
Profit Before Tax	£3,290	£3,508	£3,924	£4,351	£4,890	£19,963
Profit After Tax	£2,665	£2,842	£3,179	£3,524	£3,961	£16,170
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£2,668	£2,845	£9,579	£14,948	£19,163	£49,203
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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