Terraced
NW2
4 beds
2 baths
Ivy Road NW2
London, England · NW2
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£50,384
↗ 20%After 5 Years
Change In Property Value
£102,236
↗ 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 | £39,756 | £40,352 | £40,958 | £41,982 | £43,031 | £206,079 |
| Total Expenses | £28,607 | £28,679 | £28,750 | £28,863 | £28,978 | £143,876 |
| Profit Before Tax | £11,149 | £11,673 | £12,208 | £13,119 | £14,053 | £62,202 |
| Profit After Tax | £9,031 | £9,455 | £9,888 | £10,626 | £11,383 | £50,384 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £9,038 | £24,456 | £36,664 | £46,257 | £36,205 | £152,619 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 18% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change