Terraced NW10 4 beds 2 baths

Herbert Gardens, London NW10

London, England · NW10

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£72,295

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 10%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£66,000	£66,990	£68,665	£70,381	£72,493	£344,529
Total Expenses	£50,743	£50,853	£51,031	£51,214	£51,436	£255,276
Profit Before Tax	£15,258	£16,137	£17,634	£19,168	£21,057	£89,253
Profit After Tax	£12,359	£13,071	£14,283	£15,526	£17,056	£72,295
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£12,370	£13,082	£36,284	£54,796	£69,314	£185,846
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	9%	14%	18%	49%

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