Terraced
NW2
3 beds
2 baths
North Circular Road, London NW2
London, England · NW2
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£36,360
↗ 20%After 5 Years
Change In Property Value
£74,973
↗ 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 | £29,148 | £29,585 | £30,029 | £30,780 | £31,549 | £151,091 |
| Total Expenses | £21,111 | £21,167 | £21,222 | £21,307 | £21,395 | £106,203 |
| Profit Before Tax | £8,037 | £8,418 | £8,807 | £9,472 | £10,154 | £44,888 |
| Profit After Tax | £6,510 | £6,819 | £7,134 | £7,673 | £8,225 | £36,360 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £6,515 | £17,819 | £26,769 | £33,801 | £26,428 | £111,332 |
| 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