Semi Detached NW3 2 beds 2 baths

Frognal, London NW3

London, England · NW3

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£-36,533

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 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	£35,004	£35,529	£36,417	£37,328	£38,448	£182,726
Total Expenses	£43,675	£43,739	£43,839	£43,941	£44,064	£219,258
Profit Before Tax	£-8,671	£-8,210	£-7,422	£-6,613	£-5,616	£-36,533
Profit After Tax	£-8,671	£-8,210	£-7,422	£-6,613	£-5,616	£-36,533
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£-8,661	£-8,200	£12,579	£29,087	£41,891	£66,696
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-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