Terraced
NW2
2 beds
1 bath
Mascotts Close, London NW2
London, England · NW2
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£38,135
↗ 20%After 5 Years
Change In Property Value
£78,381
↗ 14%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,480 | £30,937 | £31,401 | £32,186 | £32,991 | £157,996 |
| Total Expenses | £22,049 | £22,107 | £22,164 | £22,252 | £22,344 | £110,915 |
| Profit Before Tax | £8,431 | £8,830 | £9,238 | £9,934 | £10,647 | £47,081 |
| Profit After Tax | £6,829 | £7,153 | £7,483 | £8,046 | £8,624 | £38,135 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £6,835 | £18,653 | £28,010 | £35,363 | £27,655 | £116,516 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change