Semi Detached NW4 4 beds 1 bath

Southfields, London NW4

London, England · NW4

Initial Investment

First Year

£310,500First Year

Profit From Rental Income

After 5 Years

£51,811

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£125,409

↗ 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	£45,996	£46,686	£47,386	£48,571	£49,785	£238,424
Total Expenses	£34,701	£34,782	£34,862	£34,991	£35,123	£174,460
Profit Before Tax	£11,295	£11,904	£12,524	£13,580	£14,662	£63,964
Profit After Tax	£9,149	£9,642	£10,144	£10,999	£11,876	£51,811
Change In Property Value	£9	£18,400	£32,844	£43,706	£30,449	£125,409
Net Return	£9,158	£28,042	£42,989	£54,706	£42,325	£177,220
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