Terraced NW6 5 beds 3 baths

Stuart Road, London NW6

London, England · NW6

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£49,195

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£119,275

↗ 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	£43,752	£44,408	£45,074	£46,201	£47,356	£226,792
Total Expenses	£33,028	£33,106	£33,183	£33,306	£33,433	£166,057
Profit Before Tax	£10,724	£11,302	£11,891	£12,895	£13,924	£60,735
Profit After Tax	£8,686	£9,154	£9,632	£10,445	£11,278	£49,195
Change In Property Value	£9	£17,500	£31,238	£41,569	£28,959	£119,275
Net Return	£8,695	£26,655	£40,870	£52,013	£40,238	£168,470
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