Terraced NW10 3 beds 1 bath

London NW10

London, England · NW10

Initial Investment

First Year

£215,982First Year

Profit From Rental Income

After 5 Years

£60,564

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£88,597

↗ 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	£39,000	£39,585	£40,179	£41,183	£42,213	£202,160
Total Expenses	£25,312	£25,383	£25,453	£25,564	£25,677	£127,389
Profit Before Tax	£13,688	£14,202	£14,726	£15,620	£16,536	£74,771
Profit After Tax	£11,087	£11,504	£11,928	£12,652	£13,394	£60,564
Change In Property Value	£6	£12,999	£23,203	£30,877	£21,511	£88,597
Net Return	£11,094	£24,503	£35,132	£43,529	£34,905	£149,162
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