Semi Detached NW3 2 beds 2 baths

Frognal, London NW3

London, England · NW3

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£-448

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 14%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,004	£35,529	£36,062	£36,964	£37,888	£181,446
Total Expenses	£36,175	£36,240	£36,304	£36,405	£36,508	£181,632
Profit Before Tax	£-1,171	£-711	£-242	£559	£1,380	£-186
Profit After Tax	£-1,171	£-711	£-242	£559	£1,118	£-448
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,097	£136,314
Net Return	£-1,161	£19,289	£35,458	£48,066	£34,214	£135,866
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	10%	14%	10%	40%

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