Terraced
NW5
4 beds
0 baths
Grafton Road, London NW5
London, England · NW5
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£22,899
↗ 12%After 5 Years
Change In Property Value
£78,381
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,448 | £26,845 | £27,247 | £27,929 | £28,627 | £137,095 |
| Total Expenses | £21,645 | £21,698 | £21,748 | £21,827 | £21,907 | £108,825 |
| Profit Before Tax | £4,803 | £5,147 | £5,499 | £6,102 | £6,720 | £28,270 |
| Profit After Tax | £3,890 | £4,169 | £4,454 | £4,943 | £5,443 | £22,899 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £3,896 | £15,669 | £24,982 | £32,259 | £24,473 | £101,280 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change