Semi Detached
NW3
1 bed
2 baths
Shannon Court, London NW3
London, England · NW3
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£-104
↗ 0%After 5 Years
Change In Property Value
£170,393
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,752 | £44,408 | £45,074 | £46,201 | £47,356 | £226,792 |
| Total Expenses | £45,094 | £45,172 | £45,249 | £45,372 | £45,498 | £226,385 |
| Profit Before Tax | £-1,342 | £-764 | £-175 | £829 | £1,858 | £407 |
| Profit After Tax | £-1,342 | £-764 | £-175 | £672 | £1,505 | £-104 |
| Change In Property Value | £13 | £25,000 | £44,625 | £59,384 | £41,371 | £170,393 |
| Net Return | £-1,329 | £24,236 | £44,451 | £60,055 | £42,876 | £170,289 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change