Detached NW2 4 beds 2 baths

Park Side, Dollis Hill NW2

London, England · NW2

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£79,205

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 14%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£56,004	£56,844	£57,697	£59,139	£60,618	£290,302
Total Expenses	£38,275	£38,372	£38,467	£38,622	£38,781	£192,517
Profit Before Tax	£17,729	£18,472	£19,229	£20,517	£21,837	£97,784
Profit After Tax	£14,360	£14,962	£15,576	£16,619	£17,688	£79,205
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,097	£136,314
Net Return	£14,370	£34,963	£51,276	£64,126	£50,784	£215,519
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	63%

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