Flat
W10
2 beds
2 baths
Banister Road, Kensal Rise W10
London, England · W10
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£48,995
↗ 24%After 5 Years
Change In Property Value
£64,002
↗ 10%After 5 Years
Return On Investment
55%
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 | £40,032 | £40,632 | £41,648 | £42,689 | £43,970 | £208,972 |
| Total Expenses | £29,482 | £29,562 | £29,682 | £29,806 | £29,953 | £148,485 |
| Profit Before Tax | £10,550 | £11,070 | £11,966 | £12,884 | £14,017 | £60,488 |
| Profit After Tax | £8,546 | £8,967 | £9,692 | £10,436 | £11,354 | £48,995 |
| Change In Property Value | £6 | £6 | £12,400 | £22,134 | £29,455 | £64,002 |
| Net Return | £8,552 | £8,973 | £22,093 | £32,570 | £40,809 | £112,997 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change