Terraced
NW4
3 beds
1 bath
Park Road, London NW4
London, England · NW4
View property listing
Initial Investment
£170,482First YearProfit From Rental Income
£30,345
↗ 18%After 5 Years
Change In Property Value
£70,876
↗ 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 | £26,520 | £26,918 | £27,322 | £28,005 | £28,705 | £137,469 |
| Total Expenses | £19,881 | £19,934 | £19,984 | £20,063 | £20,144 | £100,006 |
| Profit Before Tax | £6,639 | £6,984 | £7,337 | £7,942 | £8,561 | £37,463 |
| Profit After Tax | £5,377 | £5,657 | £5,943 | £6,433 | £6,934 | £30,345 |
| Change In Property Value | £5 | £10,399 | £18,562 | £24,701 | £17,209 | £70,876 |
| Net Return | £5,382 | £16,056 | £24,506 | £31,134 | £24,143 | £101,221 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change