Semi Detached
NW4
4 beds
3 baths
Watford Way, London NW4
London, England · NW4
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£38,942
↗ 17%After 5 Years
Change In Property Value
£95,420
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,004 | £35,529 | £36,062 | £36,964 | £37,888 | £181,446 |
| Total Expenses | £26,523 | £26,588 | £26,651 | £26,752 | £26,855 | £133,369 |
| Profit Before Tax | £8,481 | £8,941 | £9,411 | £10,211 | £11,033 | £48,077 |
| Profit After Tax | £6,870 | £7,242 | £7,623 | £8,271 | £8,936 | £38,942 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £6,877 | £21,242 | £32,613 | £41,526 | £32,104 | £134,362 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change