Terraced NW10 4 beds 3 baths

Rigeley Road, London NW10

London, England · NW10

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£108,768

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£156,761

↗ 14%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£69,000	£70,035	£71,086	£72,863	£74,684	£357,667
Total Expenses	£44,401	£44,517	£44,633	£44,821	£45,014	£223,385
Profit Before Tax	£24,599	£25,518	£26,453	£28,042	£29,671	£134,282
Profit After Tax	£19,925	£20,669	£21,427	£22,714	£24,033	£108,768
Change In Property Value	£12	£23,000	£41,055	£54,633	£38,061	£156,761
Net Return	£19,936	£43,670	£62,482	£77,347	£62,094	£265,530
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	19%	15%	66%

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