Terraced
NW10
3 beds
2 baths
West Ella Road, London NW10
London, England · NW10
View property listing
Initial Investment
£189,732First YearProfit From Rental Income
£53,333
↗ 28%After 5 Years
Change In Property Value
£78,374
↗ 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 | £34,500 | £35,017 | £35,543 | £36,431 | £37,342 | £178,834 |
| Total Expenses | £22,449 | £22,513 | £22,576 | £22,675 | £22,777 | £112,991 |
| Profit Before Tax | £12,051 | £12,504 | £12,967 | £13,756 | £14,565 | £65,843 |
| Profit After Tax | £9,761 | £10,128 | £10,503 | £11,142 | £11,798 | £53,333 |
| Change In Property Value | £6 | £11,499 | £20,526 | £27,314 | £19,029 | £78,374 |
| Net Return | £9,767 | £21,628 | £31,029 | £38,456 | £30,827 | £131,707 |
| 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