Semi Detached
NW10
4 beds
4 baths
North Circular Road, London NW10
London, England · NW10
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£30,714
↗ 14%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,128 | £37,685 | £38,627 | £39,593 | £40,781 | £193,813 |
| Total Expenses | £30,993 | £31,061 | £31,166 | £31,273 | £31,403 | £155,895 |
| Profit Before Tax | £6,135 | £6,624 | £7,461 | £8,320 | £9,378 | £37,918 |
| Profit After Tax | £4,969 | £5,366 | £6,044 | £6,739 | £7,596 | £30,714 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £4,976 | £5,372 | £19,544 | £30,837 | £39,664 | £100,393 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change