Flat
W10
1 bed
1 bath
Kilburn Lane, Kensal Rise W10
London, England · W10
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£7,068
↗ 7%After 5 Years
Change In Property Value
£33,033
↗ 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 | £17,592 | £17,856 | £18,302 | £18,760 | £19,323 | £91,833 |
| Total Expenses | £16,455 | £16,528 | £16,615 | £16,705 | £16,804 | £83,107 |
| Profit Before Tax | £1,137 | £1,328 | £1,687 | £2,055 | £2,519 | £8,726 |
| Profit After Tax | £921 | £1,076 | £1,367 | £1,665 | £2,040 | £7,068 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £924 | £1,079 | £7,767 | £13,089 | £17,243 | £40,101 |
| 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