Terraced
NW9
3 beds
1 bath
Dors Close, Kingsbury, London NW9
London, England · NW9
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£45,575
↗ 22%After 5 Years
Change In Property Value
£83,833
↗ 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 | £33,828 | £34,335 | £34,850 | £35,722 | £36,615 | £175,350 |
| Total Expenses | £23,670 | £23,734 | £23,795 | £23,893 | £23,993 | £119,085 |
| Profit Before Tax | £10,158 | £10,602 | £11,055 | £11,829 | £12,622 | £56,265 |
| Profit After Tax | £8,228 | £8,587 | £8,955 | £9,581 | £10,224 | £45,575 |
| Change In Property Value | £6 | £12,300 | £21,956 | £29,217 | £20,354 | £83,833 |
| Net Return | £8,234 | £20,888 | £30,910 | £38,798 | £30,578 | £129,408 |
| 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