Terraced
NW10
3 beds
1 bath
Twybridge Way, London, 0 NW10
London, England · NW10
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£36,781
↗ 19%After 5 Years
Change In Property Value
£59,356
↗ 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 | £26,763 | £26,826 | £26,925 | £27,025 | £27,146 | £134,686 |
| Profit Before Tax | £7,737 | £8,191 | £8,968 | £9,765 | £10,748 | £45,409 |
| Profit After Tax | £6,267 | £6,635 | £7,264 | £7,910 | £8,706 | £36,781 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £6,273 | £6,641 | £18,765 | £28,437 | £36,022 | £96,138 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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