Semi Detached NW4 4 beds 1 bath

Park View Gardens, London NW4

London, England · NW4

Initial Investment

First Year

£482,250First Year

Profit From Rental Income

After 5 Years

£77,038

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£184,024

↗ 14%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£67,500	£68,512	£69,540	£71,279	£73,061	£349,892
Total Expenses	£50,686	£50,800	£50,913	£51,097	£51,286	£254,783
Profit Before Tax	£16,814	£17,712	£18,627	£20,181	£21,774	£95,109
Profit After Tax	£13,619	£14,347	£15,088	£16,347	£17,637	£77,038
Change In Property Value	£14	£27,000	£48,195	£64,134	£44,680	£184,024
Net Return	£13,633	£41,347	£63,283	£80,481	£62,318	£261,062
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	13%	17%	13%	54%

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