Semi Detached NW3 1 bed 2 baths

Shannon Court, London NW3

London, England · NW3

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£-45,027

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£129,036

↗ 10%After 5 Years

Return On Investment

19%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,752	£44,408	£45,518	£46,656	£48,056	£228,391
Total Expenses	£54,469	£54,546	£54,668	£54,793	£54,943	£273,419
Profit Before Tax	£-10,717	£-10,138	£-9,149	£-8,136	£-6,887	£-45,027
Profit After Tax	£-10,717	£-10,138	£-9,149	£-8,136	£-6,887	£-45,027
Change In Property Value	£13	£13	£25,001	£44,626	£59,384	£129,036
Net Return	£-10,704	£-10,125	£15,851	£36,490	£52,497	£84,008
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	-2%	4%	8%	12%	19%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change