Terraced NW2 4 beds 2 baths

Randall Avenue, London NW2

London, England · NW2

Initial Investment

First Year

£233,150First Year

Profit From Rental Income

After 5 Years

£46,781

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£95,284

↗ 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	£37,044	£37,600	£38,164	£39,118	£40,096	£192,021
Total Expenses	£26,695	£26,763	£26,829	£26,935	£27,044	£134,266
Profit Before Tax	£10,349	£10,837	£11,334	£12,182	£13,052	£57,755
Profit After Tax	£8,383	£8,778	£9,181	£9,868	£10,572	£46,781
Change In Property Value	£7	£13,980	£24,955	£33,207	£23,134	£95,284
Net Return	£8,390	£22,758	£34,135	£43,075	£33,707	£142,065
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	18%	14%	61%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change