Terraced NW10 4 beds 2 baths

London NW10

London, England · NW10

Initial Investment

First Year

£198,465First Year

Profit From Rental Income

After 5 Years

£55,750

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£81,775

↗ 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	£36,000	£36,540	£37,088	£38,015	£38,966	£186,609
Total Expenses	£23,402	£23,468	£23,533	£23,637	£23,742	£117,782
Profit Before Tax	£12,598	£13,072	£13,555	£14,379	£15,223	£68,827
Profit After Tax	£10,205	£10,588	£10,979	£11,647	£12,331	£55,750
Change In Property Value	£6	£11,998	£21,417	£28,499	£19,855	£81,775
Net Return	£10,211	£22,586	£32,396	£40,146	£32,186	£137,525
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