Terraced NW10 4 beds 2 baths

London NW10

London, England · NW10

Initial Investment

First Year

£198,465First Year

Profit From Rental Income

After 5 Years

£38,488

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£61,927

↗ 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	£36,000	£36,540	£37,453	£38,390	£39,542	£187,925
Total Expenses	£27,901	£27,967	£28,069	£28,173	£28,299	£140,408
Profit Before Tax	£8,099	£8,573	£9,385	£10,217	£11,242	£47,516
Profit After Tax	£6,560	£6,945	£7,602	£8,275	£9,106	£38,488
Change In Property Value	£6	£6	£11,998	£21,417	£28,500	£61,927
Net Return	£6,566	£6,951	£19,600	£29,692	£37,606	£100,415
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	4%	10%	15%	19%	51%

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