Terraced NW10 4 beds 3 baths

Gresham Road, Neaseden NW10

London, England · NW10

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£46,095

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 14%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,000	£30,450	£30,907	£31,679	£32,471	£155,508
Total Expenses	£19,588	£19,645	£19,701	£19,789	£19,879	£98,601
Profit Before Tax	£10,413	£10,805	£11,206	£11,891	£12,593	£56,907
Profit After Tax	£8,434	£8,752	£9,077	£9,632	£10,200	£46,095
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£8,439	£18,752	£26,927	£33,385	£26,749	£114,252
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	11%	16%	20%	16%	70%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change