Terraced
NW10
3 beds
2 baths
West Ella Road, London NW10
London, England · NW10
View property listing
Initial Investment
£189,732First YearProfit From Rental Income
£36,789
↗ 19%After 5 Years
Change In Property Value
£59,351
↗ 10%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,500 | £35,017 | £35,893 | £36,790 | £37,894 | £180,095 |
| Total Expenses | £26,761 | £26,824 | £26,923 | £27,023 | £27,144 | £134,676 |
| Profit Before Tax | £7,739 | £8,193 | £8,970 | £9,767 | £10,750 | £45,419 |
| Profit After Tax | £6,268 | £6,636 | £7,266 | £7,911 | £8,707 | £36,789 |
| Change In Property Value | £6 | £6 | £11,499 | £20,526 | £27,314 | £59,351 |
| Net Return | £6,274 | £6,642 | £18,765 | £28,437 | £36,022 | £96,140 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change