Terraced NW9 1 bed 1 bath

Beaumaris Green, Snowdon Drive, London NW9

London, England · NW9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£23,099

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 14%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,880	£18,148	£18,420	£18,881	£19,353	£92,683
Total Expenses	£12,745	£12,784	£12,822	£12,878	£12,936	£64,165
Profit Before Tax	£5,135	£5,364	£5,599	£6,003	£6,417	£28,518
Profit After Tax	£4,159	£4,345	£4,535	£4,862	£5,198	£23,099
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£4,163	£10,845	£16,138	£20,302	£15,954	£67,401
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	11%	16%	20%	16%	66%

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