Terraced
NW10
3 beds
2 baths
Meyrick Road, London NW10
London, England · NW10
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£64,415
↗ 28%After 5 Years
Change In Property Value
£94,057
↗ 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 | £41,400 | £42,021 | £42,651 | £43,718 | £44,811 | £214,600 |
| Total Expenses | £26,841 | £26,915 | £26,989 | £27,106 | £27,226 | £135,076 |
| Profit Before Tax | £14,559 | £15,106 | £15,663 | £16,612 | £17,585 | £79,524 |
| Profit After Tax | £11,793 | £12,236 | £12,687 | £13,456 | £14,244 | £64,415 |
| Change In Property Value | £7 | £13,800 | £24,633 | £32,780 | £22,837 | £94,057 |
| Net Return | £11,800 | £26,036 | £37,320 | £46,235 | £37,080 | £158,471 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change