Terraced
NW10
5 beds
5 baths
Fawood Avenue, London NW10
London, England · NW10
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£59,112
↗ 28%After 5 Years
Change In Property Value
£86,559
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,100 | £38,671 | £39,252 | £40,233 | £41,239 | £197,495 |
| Total Expenses | £24,741 | £24,811 | £24,879 | £24,988 | £25,099 | £124,517 |
| Profit Before Tax | £13,359 | £13,861 | £14,373 | £15,245 | £16,140 | £72,977 |
| Profit After Tax | £10,821 | £11,227 | £11,642 | £12,349 | £13,073 | £59,112 |
| Change In Property Value | £6 | £12,700 | £22,670 | £30,167 | £21,016 | £86,559 |
| Net Return | £10,827 | £23,927 | £34,311 | £42,516 | £34,090 | £145,671 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change