Semi Detached NW9 5 beds 4 baths

Townsend Lane, London NW9

London, England · NW9

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£56,537

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£108,370

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,936	£43,580	£44,234	£45,340	£46,473	£222,562
Total Expenses	£30,373	£30,450	£30,525	£30,646	£30,770	£152,764
Profit Before Tax	£12,563	£13,130	£13,708	£14,693	£15,703	£69,798
Profit After Tax	£10,176	£10,636	£11,104	£11,902	£12,719	£56,537
Change In Property Value	£8	£15,900	£28,382	£37,768	£26,312	£108,370
Net Return	£10,184	£26,536	£39,486	£49,670	£39,031	£164,906
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	62%

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