Terraced NW10 3 beds 2 baths

Litchfield Gardens, London NW10

London, England · NW10

Initial Investment

First Year

£233,482First Year

Profit From Rental Income

After 5 Years

£65,385

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£95,413

↗ 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	£42,000	£42,630	£43,269	£44,351	£45,460	£217,711
Total Expenses	£27,221	£27,296	£27,371	£27,489	£27,611	£136,988
Profit Before Tax	£14,779	£15,334	£15,899	£16,862	£17,849	£80,723
Profit After Tax	£11,971	£12,420	£12,878	£13,658	£14,458	£65,385
Change In Property Value	£7	£13,999	£24,988	£33,253	£23,166	£95,413
Net Return	£11,978	£26,419	£37,867	£46,911	£37,624	£160,798
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	11%	16%	20%	16%	69%

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