Flat
NW10
2 beds
1 bath
Scrubs Lane, College Park/Kensal Green NW10
London, England · NW10
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£9,474
↗ 7%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
40%
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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £20,028 | £20,106 | £20,204 | £20,304 | £20,416 | £101,059 |
| Profit Before Tax | £1,572 | £1,818 | £2,268 | £2,730 | £3,309 | £11,696 |
| Profit After Tax | £1,273 | £1,472 | £1,837 | £2,211 | £2,680 | £9,474 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £1,277 | £1,476 | £9,836 | £16,490 | £21,681 | £50,760 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change