Semi Detached NW9 3 beds 1 bath

Lodore Gardens, London NW9

London, England · NW9

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£36,971

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£72,246

↗ 14%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,620	£29,049	£29,485	£30,222	£30,978	£148,354
Total Expenses	£20,415	£20,470	£20,524	£20,608	£20,694	£102,712
Profit Before Tax	£8,205	£8,579	£8,961	£9,614	£10,283	£45,643
Profit After Tax	£6,646	£6,949	£7,258	£7,787	£8,329	£36,971
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£6,652	£17,549	£26,180	£32,966	£25,871	£109,217
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	63%

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