Terraced
NW2
4 beds
3 baths
Warren Road, Neasden NW2
London, England · NW2
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£42,680
↗ 20%After 5 Years
Change In Property Value
£87,241
↗ 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 | £33,924 | £34,433 | £34,949 | £35,823 | £36,719 | £175,848 |
| Total Expenses | £24,484 | £24,548 | £24,610 | £24,708 | £24,808 | £123,157 |
| Profit Before Tax | £9,440 | £9,885 | £10,340 | £11,116 | £11,911 | £52,691 |
| Profit After Tax | £7,646 | £8,007 | £8,375 | £9,004 | £9,648 | £42,680 |
| Change In Property Value | £6 | £12,800 | £22,848 | £30,404 | £21,182 | £87,241 |
| Net Return | £7,652 | £20,807 | £31,223 | £39,408 | £30,830 | £129,921 |
| 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