Terraced NW4 3 beds 1 bath

Albert Road, London NW4

London, England · NW4

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£35,331

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 14%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,600	£31,059	£31,525	£32,313	£33,121	£158,618
Total Expenses	£22,865	£22,923	£22,980	£23,070	£23,161	£114,999
Profit Before Tax	£7,735	£8,136	£8,545	£9,243	£9,960	£43,619
Profit After Tax	£6,265	£6,590	£6,921	£7,487	£8,068	£35,331
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£6,271	£18,590	£28,341	£35,991	£27,925	£117,120
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	59%

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