Semi Detached
NW10
4 beds
4 baths
North Circular Road, London NW10
London, England · NW10
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£50,226
↗ 22%After 5 Years
Change In Property Value
£92,012
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,128 | £37,685 | £38,250 | £39,206 | £40,187 | £192,456 |
| Total Expenses | £25,931 | £25,999 | £26,066 | £26,172 | £26,281 | £130,449 |
| Profit Before Tax | £11,197 | £11,686 | £12,184 | £13,034 | £13,906 | £62,008 |
| Profit After Tax | £9,070 | £9,466 | £9,869 | £10,558 | £11,264 | £50,226 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £9,076 | £22,966 | £33,967 | £42,625 | £33,604 | £142,238 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change