Semi Detached
NW2
5 beds
3 baths
Pennine Drive, London NW2
London, England · NW2
View property listing
Initial Investment
£512,250First YearProfit From Rental Income
£50,897
↗ 10%After 5 Years
Change In Property Value
£147,101
↗ 10%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £74,100 | £75,211 | £77,092 | £79,019 | £81,390 | £386,812 |
| Total Expenses | £64,447 | £64,570 | £64,768 | £64,972 | £65,220 | £323,976 |
| Profit Before Tax | £9,653 | £10,642 | £12,323 | £14,047 | £16,170 | £62,836 |
| Profit After Tax | £7,819 | £8,620 | £9,982 | £11,378 | £13,098 | £50,897 |
| Change In Property Value | £14 | £14 | £28,501 | £50,874 | £67,698 | £147,101 |
| Net Return | £7,833 | £8,634 | £38,483 | £62,252 | £80,796 | £197,998 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 16% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change