Terraced NW10 4 beds 2 baths

Gowan Road, Willesden Green, London NW10

London, England · NW10

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£77,432

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£112,459

↗ 14%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£49,500	£50,243	£50,996	£52,271	£53,578	£256,588
Total Expenses	£31,994	£32,081	£32,167	£32,305	£32,446	£160,993
Profit Before Tax	£17,506	£18,161	£18,829	£19,966	£21,132	£95,595
Profit After Tax	£14,180	£14,711	£15,252	£16,173	£17,117	£77,432
Change In Property Value	£8	£16,500	£29,453	£39,193	£27,305	£112,459
Net Return	£14,188	£31,211	£44,705	£55,366	£44,421	£189,891
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	11%	16%	20%	16%	68%

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