Terraced
NW2
4 beds
2 baths
Neasden, London NW2
London, England · NW2
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£39,872
↗ 20%After 5 Years
Change In Property Value
£81,782
↗ 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 | £31,800 | £32,277 | £32,761 | £33,580 | £34,420 | £164,838 |
| Total Expenses | £22,983 | £23,044 | £23,102 | £23,195 | £23,289 | £115,613 |
| Profit Before Tax | £8,817 | £9,233 | £9,659 | £10,386 | £11,130 | £49,225 |
| Profit After Tax | £7,141 | £7,479 | £7,824 | £8,412 | £9,016 | £39,872 |
| Change In Property Value | £6 | £11,999 | £21,418 | £28,502 | £19,856 | £81,782 |
| Net Return | £7,147 | £19,478 | £29,242 | £36,914 | £28,872 | £121,654 |
| 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