Terraced
NW10
2 beds
1 bath
Roundwood Road, London, 9 NW10
London, England · NW10
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£39,345
↗ 28%After 5 Years
Change In Property Value
£58,615
↗ 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 | £25,800 | £26,187 | £26,580 | £27,244 | £27,925 | £133,737 |
| Total Expenses | £16,915 | £16,966 | £17,016 | £17,093 | £17,172 | £85,162 |
| Profit Before Tax | £8,885 | £9,221 | £9,564 | £10,151 | £10,754 | £48,574 |
| Profit After Tax | £7,197 | £7,469 | £7,747 | £8,223 | £8,711 | £39,345 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £7,201 | £16,069 | £23,098 | £28,651 | £22,942 | £97,960 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change