Terraced NW10 4 beds 1 bath

Brownlow Road, London NW10

London, England · NW10

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£31,369

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 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	£29,700	£30,145	£30,899	£31,672	£32,622	£155,038
Total Expenses	£23,109	£23,165	£23,251	£23,339	£23,445	£116,310
Profit Before Tax	£6,591	£6,980	£7,648	£8,332	£9,177	£38,728
Profit After Tax	£5,339	£5,654	£6,195	£6,749	£7,433	£31,369
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£5,344	£5,659	£16,095	£24,421	£30,949	£82,468
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	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