Semi Detached NW4 4 beds 2 baths

Audley Road, London NW4

London, England · NW4

Initial Investment

First Year

£282,500First Year

Profit From Rental Income

After 5 Years

£47,136

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£114,504

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,000	£42,630	£43,269	£44,351	£45,460	£217,711
Total Expenses	£31,727	£31,803	£31,877	£31,995	£32,117	£159,518
Profit Before Tax	£10,273	£10,827	£11,393	£12,356	£13,343	£58,192
Profit After Tax	£8,321	£8,770	£9,228	£10,008	£10,808	£47,136
Change In Property Value	£8	£16,800	£29,988	£39,906	£27,801	£114,504
Net Return	£8,330	£25,570	£39,216	£49,914	£38,609	£161,640
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	57%

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