Terraced
NW10
4 beds
3 baths
Rigeley Road, London NW10
London, England · NW10
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£75,677
↗ 19%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £69,000 | £70,035 | £71,786 | £73,581 | £75,788 | £360,189 |
| Total Expenses | £53,026 | £53,141 | £53,327 | £53,518 | £53,749 | £266,761 |
| Profit Before Tax | £15,974 | £16,894 | £18,459 | £20,063 | £22,039 | £93,428 |
| Profit After Tax | £12,939 | £13,684 | £14,952 | £16,251 | £17,852 | £75,677 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £12,950 | £13,695 | £37,952 | £57,307 | £72,485 | £194,390 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change