Detached NW4 5 beds 2 baths

Crespigny Road, London NW4

London, England · NW4

Initial Investment

First Year

£462,229First Year

Profit From Rental Income

After 5 Years

£93,763

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£177,201

↗ 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	£49,346	£49,464	£49,581	£49,772	£49,968	£248,131
Profit Before Tax	£20,854	£21,789	£22,741	£24,358	£26,015	£115,757
Profit After Tax	£16,892	£17,649	£18,420	£19,730	£21,072	£93,763
Change In Property Value	£13	£25,999	£46,409	£61,757	£43,024	£177,201
Net Return	£16,905	£43,649	£64,829	£81,486	£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