Terraced
NW9
3 beds
0 baths
Wakemans Hill Avenue, Colindale, London NW9
London, England · NW9
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£42,443
↗ 22%After 5 Years
Change In Property Value
£78,381
↗ 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 | £31,620 | £32,094 | £32,576 | £33,390 | £34,225 | £163,905 |
| Total Expenses | £22,163 | £22,223 | £22,281 | £22,373 | £22,467 | £111,506 |
| Profit Before Tax | £9,457 | £9,872 | £10,295 | £11,017 | £11,758 | £52,399 |
| Profit After Tax | £7,660 | £7,996 | £8,339 | £8,924 | £9,524 | £42,443 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £7,666 | £19,496 | £28,866 | £36,240 | £28,554 | £120,824 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change