Semi Detached
NW9
3 beds
2 baths
Lodore Gardens, Kingsbury, London NW9
London, England · NW9
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£42,133
↗ 21%After 5 Years
Change In Property Value
£81,788
↗ 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 | £32,400 | £32,886 | £33,379 | £34,214 | £35,069 | £167,948 |
| Total Expenses | £23,045 | £23,106 | £23,166 | £23,260 | £23,356 | £115,932 |
| Profit Before Tax | £9,355 | £9,780 | £10,214 | £10,954 | £11,713 | £52,016 |
| Profit After Tax | £7,578 | £7,922 | £8,273 | £8,873 | £9,488 | £42,133 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £7,584 | £19,922 | £29,693 | £37,377 | £29,346 | £123,921 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change