Terraced
NW10
5 beds
2 baths
Hanover Road, London NW10
London, England · NW10
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£95,970
↗ 18%After 5 Years
Change In Property Value
£149,681
↗ 10%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £87,000 | £88,305 | £90,513 | £92,775 | £95,559 | £454,152 |
| Total Expenses | £66,729 | £66,871 | £67,102 | £67,340 | £67,628 | £335,670 |
| Profit Before Tax | £20,271 | £21,434 | £23,410 | £25,436 | £27,930 | £118,482 |
| Profit After Tax | £16,420 | £17,362 | £18,962 | £20,603 | £22,623 | £95,970 |
| Change In Property Value | £15 | £15 | £29,001 | £51,766 | £68,886 | £149,681 |
| Net Return | £16,434 | £17,376 | £47,963 | £72,369 | £91,509 | £245,652 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change