Flat N3 2 beds 2 baths

Dollis Road, London N3

London, England · N3

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£66,499

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 14%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,252	£42,886	£43,529	£44,617	£45,733	£219,017
Total Expenses	£27,139	£27,252	£27,358	£27,508	£27,663	£136,920
Profit Before Tax	£15,113	£15,633	£16,171	£17,109	£18,070	£82,097
Profit After Tax	£12,242	£12,663	£13,099	£13,858	£14,637	£66,499
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£12,248	£25,663	£36,304	£44,738	£36,150	£155,103
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	12%	17%	21%	17%	72%

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