Semi Detached
NW9
2 beds
1 bath
Church Lane, London NW9
London, England · NW9
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£21,875
↗ 21%After 5 Years
Change In Property Value
£44,302
↗ 14%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,556 | £17,819 | £18,087 | £18,539 | £19,002 | £91,003 |
| Total Expenses | £12,712 | £12,751 | £12,788 | £12,844 | £12,901 | £63,997 |
| Profit Before Tax | £4,844 | £5,068 | £5,298 | £5,695 | £6,101 | £27,006 |
| Profit After Tax | £3,923 | £4,105 | £4,292 | £4,613 | £4,942 | £21,875 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £3,927 | £10,605 | £15,894 | £20,053 | £15,698 | £66,177 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 16% | 20% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change