Terraced
NW2
5 beds
3 baths
Neasden NW2
London, England · NW2
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£40,904
↗ 20%After 5 Years
Change In Property Value
£83,833
↗ 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 | £32,592 | £33,081 | £33,577 | £34,417 | £35,277 | £168,943 |
| Total Expenses | £23,547 | £23,608 | £23,668 | £23,762 | £23,859 | £118,445 |
| Profit Before Tax | £9,045 | £9,473 | £9,909 | £10,654 | £11,418 | £50,499 |
| Profit After Tax | £7,327 | £7,673 | £8,026 | £8,630 | £9,248 | £40,904 |
| Change In Property Value | £6 | £12,300 | £21,956 | £29,217 | £20,354 | £83,833 |
| Net Return | £7,333 | £19,973 | £29,982 | £37,847 | £29,603 | £124,737 |
| 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