Terraced
NW2
4 beds
2 baths
North Circular Road, London NW2
London, England · NW2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£29,393
↗ 20%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,856 | £24,214 | £24,577 | £25,191 | £25,821 | £123,660 |
| Total Expenses | £17,364 | £17,413 | £17,459 | £17,531 | £17,605 | £87,372 |
| Profit Before Tax | £6,492 | £6,801 | £7,118 | £7,660 | £8,217 | £36,288 |
| Profit After Tax | £5,258 | £5,509 | £5,765 | £6,205 | £6,655 | £29,393 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £5,263 | £14,509 | £21,831 | £27,583 | £21,549 | £90,734 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change