Flat
W10
2 beds
2 baths
Banister Road, Kensal Rise W10
London, England · W10
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£37,908
↗ 18%After 5 Years
Change In Property Value
£67,099
↗ 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 | £41,964 | £42,593 | £43,658 | £44,750 | £46,092 | £219,058 |
| Total Expenses | £34,085 | £34,242 | £34,437 | £34,636 | £34,858 | £172,258 |
| Profit Before Tax | £7,879 | £8,351 | £9,221 | £10,114 | £11,235 | £46,799 |
| Profit After Tax | £6,382 | £6,764 | £7,469 | £8,192 | £9,100 | £37,908 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £6,388 | £6,771 | £20,470 | £31,398 | £39,980 | £105,006 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change