Semi Detached NW7 5 beds 3 baths

Hale Lane, London NW7

London, England · NW7

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£57,350

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£115,867

↗ 14%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£45,048	£45,724	£46,410	£47,570	£48,759	£233,510
Total Expenses	£32,354	£32,434	£32,512	£32,639	£32,769	£162,707
Profit Before Tax	£12,694	£13,290	£13,897	£14,931	£15,991	£70,803
Profit After Tax	£10,283	£10,765	£11,257	£12,094	£12,952	£57,350
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£10,291	£27,765	£41,602	£52,475	£41,084	£173,217
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	18%	14%	61%

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