Terraced NW6 4 beds 2 baths

Barlow Road, London NW6

London, England · NW6

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£44,775

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 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	£39,996	£40,596	£41,205	£42,235	£43,291	£207,323
Total Expenses	£30,240	£30,312	£30,383	£30,497	£30,613	£152,045
Profit Before Tax	£9,756	£10,284	£10,822	£11,738	£12,678	£55,278
Profit After Tax	£7,903	£8,330	£8,766	£9,508	£10,269	£44,775
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£7,911	£24,330	£37,326	£47,514	£36,746	£153,827
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