Terraced NW4 3 beds 1 bath

Kings Close, London NW4

London, England · NW4

Initial Investment

First Year

£250,982First Year

Profit From Rental Income

After 5 Years

£44,677

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£102,229

↗ 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	£38,244	£38,818	£39,400	£40,385	£41,395	£198,241
Total Expenses	£28,454	£28,524	£28,592	£28,701	£28,813	£143,085
Profit Before Tax	£9,790	£10,294	£10,808	£11,684	£12,582	£55,156
Profit After Tax	£7,930	£8,338	£8,754	£9,464	£10,191	£44,677
Change In Property Value	£7	£14,999	£26,773	£35,628	£24,821	£102,229
Net Return	£7,937	£23,337	£35,528	£45,092	£35,012	£146,905
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