Terraced NW9 2 beds 1 bath

Elthorne Road, Kingsbury, London NW9

London, England · NW9

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£44,009

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£81,107

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,724	£33,215	£33,713	£34,556	£35,420	£169,628
Total Expenses	£22,917	£22,978	£23,038	£23,133	£23,230	£115,296
Profit Before Tax	£9,807	£10,237	£10,675	£11,423	£12,190	£54,332
Profit After Tax	£7,944	£8,292	£8,647	£9,253	£9,874	£44,009
Change In Property Value	£6	£11,900	£21,242	£28,267	£19,692	£81,107
Net Return	£7,950	£20,192	£29,888	£37,519	£29,566	£125,116
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	64%

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