Terraced
NW10
5 beds
2 baths
Hanover Road, London NW10
London, England · NW10
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£137,695
↗ 26%After 5 Years
Change In Property Value
£197,655
↗ 14%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £87,000 | £88,305 | £89,630 | £91,870 | £94,167 | £450,972 |
| Total Expenses | £55,854 | £55,997 | £56,139 | £56,374 | £56,614 | £280,978 |
| Profit Before Tax | £31,146 | £32,308 | £33,490 | £35,496 | £37,553 | £169,994 |
| Profit After Tax | £25,228 | £26,170 | £27,127 | £28,752 | £30,418 | £137,695 |
| Change In Property Value | £15 | £29,000 | £51,766 | £68,885 | £47,990 | £197,655 |
| Net Return | £25,243 | £55,170 | £78,893 | £97,637 | £78,408 | £335,350 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 11% | 15% | 19% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change