Semi Detached NW4 5 beds 3 baths

Layfield Crescent, London NW4

London, England · NW4

Initial Investment

First Year

£268,482First Year

Profit From Rental Income

After 5 Years

£44,782

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£109,044

↗ 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	£39,996	£40,596	£41,205	£42,235	£43,291	£207,323
Total Expenses	£30,238	£30,310	£30,382	£30,495	£30,611	£152,037
Profit Before Tax	£9,758	£10,285	£10,823	£11,740	£12,680	£55,286
Profit After Tax	£7,904	£8,331	£8,767	£9,509	£10,270	£44,782
Change In Property Value	£8	£15,999	£28,559	£38,003	£26,476	£109,044
Net Return	£7,912	£24,330	£37,325	£47,513	£36,746	£153,826
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