Semi Detached
NW2
4 beds
3 baths
Pennine Drive, London NW2
London, England · NW2
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£47,527
↗ 19%After 5 Years
Change In Property Value
£102,236
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,000 | £39,585 | £40,179 | £41,183 | £42,213 | £202,160 |
| Total Expenses | £28,531 | £28,602 | £28,672 | £28,783 | £28,896 | £143,485 |
| Profit Before Tax | £10,469 | £10,983 | £11,507 | £12,400 | £13,316 | £58,675 |
| Profit After Tax | £8,480 | £8,896 | £9,321 | £10,044 | £10,786 | £47,527 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £8,487 | £23,896 | £36,096 | £45,675 | £35,609 | £149,763 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 14% | 18% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change