Flat NW10 2 beds 1 bath

Kingfisher Way, Neasden, London NW10

London, England · NW10

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£6,059

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£30,865

↗ 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	£16,440	£16,687	£17,104	£17,531	£18,057	£85,819
Total Expenses	£15,507	£15,577	£15,662	£15,749	£15,844	£78,339
Profit Before Tax	£933	£1,109	£1,442	£1,783	£2,213	£7,480
Profit After Tax	£756	£898	£1,168	£1,444	£1,793	£6,059
Change In Property Value	£3	£3	£5,980	£10,675	£14,205	£30,865
Net Return	£759	£901	£7,148	£12,118	£15,997	£36,924
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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