Terraced NW10 4 beds 1 bath

Brownlow Road, London NW10

London, England · NW10

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£45,613

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£67,475

↗ 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	£29,700	£30,145	£30,598	£31,363	£32,147	£153,953
Total Expenses	£19,397	£19,454	£19,509	£19,596	£19,685	£97,641
Profit Before Tax	£10,303	£10,692	£11,089	£11,767	£12,462	£56,312
Profit After Tax	£8,346	£8,660	£8,982	£9,531	£10,094	£45,613
Change In Property Value	£5	£9,900	£17,672	£23,516	£16,383	£67,475
Net Return	£8,351	£18,560	£26,653	£33,047	£26,477	£113,088
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