Semi Detached
NW2
3 beds
1 bath
Dollis Hill Avenue, London NW2
London, England · NW2
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£39,584
↗ 19%After 5 Years
Change In Property Value
£85,878
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,760 | £33,251 | £33,750 | £34,594 | £35,459 | £169,814 |
| Total Expenses | £24,046 | £24,108 | £24,168 | £24,263 | £24,360 | £120,945 |
| Profit Before Tax | £8,714 | £9,144 | £9,582 | £10,331 | £11,099 | £48,869 |
| Profit After Tax | £7,058 | £7,406 | £7,762 | £8,368 | £8,990 | £39,584 |
| Change In Property Value | £6 | £12,600 | £22,491 | £29,929 | £20,851 | £85,878 |
| Net Return | £7,064 | £20,006 | £30,253 | £38,298 | £29,841 | £125,462 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 14% | 18% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change