Semi Detached
NW2
5 beds
3 baths
Pennine Drive, London NW2
London, England · NW2
View property listing
Initial Investment
£512,250First YearProfit From Rental Income
£92,206
↗ 18%After 5 Years
Change In Property Value
£194,248
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £74,100 | £75,211 | £76,340 | £78,248 | £80,204 | £384,104 |
| Total Expenses | £53,759 | £53,883 | £54,006 | £54,207 | £54,414 | £270,270 |
| Profit Before Tax | £20,341 | £21,328 | £22,334 | £24,041 | £25,791 | £113,834 |
| Profit After Tax | £16,476 | £17,276 | £18,090 | £19,473 | £20,890 | £92,206 |
| Change In Property Value | £14 | £28,500 | £50,873 | £67,697 | £47,163 | £194,248 |
| Net Return | £16,490 | £45,776 | £68,963 | £87,170 | £68,053 | £286,453 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 9% | 13% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change