Terraced
NW2
4 beds
2 baths
Randall Avenue, London NW2
London, England · NW2
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£25,553
↗ 11%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,772 | £36,309 | £37,216 | £38,147 | £39,291 | £186,735 |
| Total Expenses | £30,858 | £30,923 | £31,024 | £31,129 | £31,254 | £155,187 |
| Profit Before Tax | £4,914 | £5,386 | £6,192 | £7,018 | £8,037 | £31,547 |
| Profit After Tax | £3,980 | £4,362 | £5,015 | £5,685 | £6,510 | £25,553 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £3,987 | £4,369 | £18,516 | £29,783 | £38,578 | £95,233 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change