Semi Detached
NW2
5 beds
4 baths
Cumbrian Gardens, London NW2
London, England · NW2
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£44,402
↗ 10%After 5 Years
Change In Property Value
£129,036
↗ 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 | £65,004 | £65,979 | £67,629 | £69,319 | £71,399 | £339,330 |
| Total Expenses | £56,594 | £56,703 | £56,879 | £57,059 | £57,278 | £284,513 |
| Profit Before Tax | £8,410 | £9,276 | £10,750 | £12,260 | £14,121 | £54,817 |
| Profit After Tax | £6,812 | £7,513 | £8,707 | £9,931 | £11,438 | £44,402 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £6,824 | £7,526 | £33,708 | £54,557 | £70,823 | £173,438 |
| 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