Terraced
NW2
3 beds
2 baths
North Circular Road, London NW2
London, England · NW2
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£20,431
↗ 11%After 5 Years
Change In Property Value
£56,776
↗ 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 | £29,148 | £29,585 | £30,325 | £31,083 | £32,015 | £152,157 |
| Total Expenses | £25,236 | £25,291 | £25,376 | £25,463 | £25,567 | £126,933 |
| Profit Before Tax | £3,912 | £4,294 | £4,949 | £5,620 | £6,449 | £25,224 |
| Profit After Tax | £3,169 | £3,478 | £4,009 | £4,552 | £5,224 | £20,431 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £3,174 | £3,484 | £15,009 | £24,188 | £31,353 | £77,207 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change