Terraced
NW10
3 beds
1 bath
London NW10
London, England · NW10
View property listing
Initial Investment
£215,982First YearProfit From Rental Income
£53,279
↗ 25%After 5 Years
Change In Property Value
£67,093
↗ 10%After 5 Years
Return On Investment
56%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £30,487 | £30,561 | £30,679 | £30,799 | £30,944 | £153,469 |
| Profit Before Tax | £11,513 | £12,069 | £13,017 | £13,989 | £15,188 | £65,776 |
| Profit After Tax | £9,326 | £9,776 | £10,544 | £11,331 | £12,302 | £53,279 |
| Change In Property Value | £6 | £6 | £12,999 | £23,204 | £30,877 | £67,093 |
| Net Return | £9,332 | £9,782 | £23,543 | £34,535 | £43,180 | £120,372 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change