Terraced
NW2
2 beds
1 bath
Mascotts Close, London NW2
London, England · NW2
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£21,483
↗ 11%After 5 Years
Change In Property Value
£59,356
↗ 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 | £30,480 | £30,937 | £31,711 | £32,503 | £33,478 | £159,110 |
| Total Expenses | £26,361 | £26,418 | £26,506 | £26,597 | £26,705 | £132,587 |
| Profit Before Tax | £4,119 | £4,519 | £5,204 | £5,907 | £6,774 | £26,522 |
| Profit After Tax | £3,336 | £3,660 | £4,215 | £4,784 | £5,487 | £21,483 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £3,342 | £3,666 | £15,716 | £25,312 | £32,803 | £80,839 |
| 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