Detached NW10 4 beds 2 baths

Mortimer Road, London NW10

London, England · NW10

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£59,449

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£143,130

↗ 14%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£52,500	£53,288	£54,087	£55,439	£56,825	£272,138
Total Expenses	£39,534	£39,625	£39,715	£39,861	£40,010	£198,745
Profit Before Tax	£12,966	£13,663	£14,372	£15,578	£16,815	£73,393
Profit After Tax	£10,503	£11,067	£11,641	£12,618	£13,620	£59,449
Change In Property Value	£11	£21,000	£37,485	£49,882	£34,751	£143,130
Net Return	£10,513	£32,067	£49,126	£62,501	£48,371	£202,578
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	17%	13%	56%

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