Terraced
NW6
3 beds
3 baths
7 Andover Place, London NW6
London, England · NW6
View property listing
Initial Investment
£372,250First YearProfit From Rental Income
£60,907
↗ 16%After 5 Years
Change In Property Value
£146,538
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £53,748 | £54,554 | £55,373 | £56,757 | £58,176 | £278,607 |
| Total Expenses | £40,463 | £40,556 | £40,648 | £40,797 | £40,950 | £203,414 |
| Profit Before Tax | £13,285 | £13,998 | £14,724 | £15,960 | £17,226 | £75,194 |
| Profit After Tax | £10,761 | £11,339 | £11,927 | £12,927 | £13,953 | £60,907 |
| Change In Property Value | £11 | £21,500 | £38,378 | £51,070 | £35,579 | £146,538 |
| Net Return | £10,772 | £32,839 | £50,305 | £63,997 | £49,532 | £207,444 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change