Terraced NW6 6 beds 3 baths

Dunster Gardens, London NW6

London, England · NW6

Initial Investment

First Year

£492,250First Year

Profit From Rental Income

After 5 Years

£78,497

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£187,432

↗ 14%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£68,748	£69,779	£70,826	£72,597	£74,411	£356,361
Total Expenses	£51,615	£51,731	£51,846	£52,033	£52,226	£259,452
Profit Before Tax	£17,133	£18,048	£18,980	£20,563	£22,186	£96,910
Profit After Tax	£13,877	£14,619	£15,374	£16,656	£17,971	£78,497
Change In Property Value	£14	£27,500	£49,088	£65,322	£45,508	£187,432
Net Return	£13,891	£42,119	£64,462	£81,978	£63,478	£265,929
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	13%	17%	13%	54%

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