Semi Detached NW10 3 beds 1 bath

Herne Close, London NW10

London, England · NW10

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£35,880

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£66,794

↗ 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	£26,952	£27,356	£27,767	£28,461	£29,172	£139,708
Total Expenses	£18,961	£19,014	£19,065	£19,145	£19,227	£95,412
Profit Before Tax	£7,991	£8,342	£8,701	£9,316	£9,945	£44,296
Profit After Tax	£6,473	£6,757	£7,048	£7,546	£8,056	£35,880
Change In Property Value	£5	£9,800	£17,493	£23,278	£16,217	£66,794
Net Return	£6,478	£16,557	£24,541	£30,824	£24,273	£102,674
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	64%

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