Detached NW4 4 beds 2 baths

Talbot Crescent, London NW4

London, England · NW4

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£93,757

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£177,208

↗ 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	£70,200	£71,253	£72,322	£74,130	£75,983	£363,888
Total Expenses	£49,348	£49,465	£49,582	£49,774	£49,970	£248,139
Profit Before Tax	£20,853	£21,788	£22,739	£24,356	£26,013	£115,749
Profit After Tax	£16,891	£17,648	£18,419	£19,728	£21,071	£93,757
Change In Property Value	£13	£26,000	£46,410	£61,759	£43,025	£177,208
Net Return	£16,904	£43,648	£64,829	£81,488	£64,096	£270,965
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	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