Terraced
NW2
4 beds
2 baths
North Circular Road, London NW2
London, England · NW2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£16,361
↗ 11%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,856 | £24,214 | £24,819 | £25,440 | £26,203 | £124,532 |
| Total Expenses | £20,739 | £20,787 | £20,858 | £20,931 | £21,018 | £104,333 |
| Profit Before Tax | £3,117 | £3,427 | £3,961 | £4,509 | £5,185 | £20,199 |
| Profit After Tax | £2,524 | £2,776 | £3,209 | £3,652 | £4,200 | £16,361 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £2,529 | £2,781 | £12,209 | £19,717 | £25,578 | £62,814 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change