Semi Detached
NW10
3 beds
1 bath
Twyford Abbey Road, London NW10
London, England · NW10
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£48,269
↗ 22%After 5 Years
Change In Property Value
£88,604
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,748 | £36,284 | £36,828 | £37,749 | £38,693 | £185,303 |
| Total Expenses | £24,989 | £25,055 | £25,119 | £25,222 | £25,327 | £125,711 |
| Profit Before Tax | £10,759 | £11,230 | £11,709 | £12,527 | £13,366 | £59,591 |
| Profit After Tax | £8,715 | £9,096 | £9,484 | £10,147 | £10,826 | £48,269 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £8,722 | £22,096 | £32,690 | £41,027 | £32,339 | £136,873 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change