Semi Detached NW2 5 beds 4 baths

Cumbrian Gardens, London NW2

London, England · NW2

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£80,637

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£170,393

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£65,004	£65,979	£66,969	£68,643	£70,359	£336,954
Total Expenses	£47,219	£47,329	£47,438	£47,616	£47,799	£237,401
Profit Before Tax	£17,785	£18,650	£19,530	£21,027	£22,561	£99,552
Profit After Tax	£14,406	£15,106	£15,820	£17,032	£18,274	£80,637
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£14,418	£40,107	£60,445	£76,415	£59,645	£251,030
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	17%	13%	57%

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