Semi Detached NW4 5 beds 3 baths

West Avenue, Hendon NW4

London, England · NW4

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£82,917

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£197,655

↗ 14%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£72,504	£73,592	£74,695	£76,563	£78,477	£375,831
Total Expenses	£54,404	£54,525	£54,646	£54,843	£55,045	£273,464
Profit Before Tax	£18,100	£19,066	£20,049	£21,720	£23,432	£102,367
Profit After Tax	£14,661	£15,444	£16,240	£17,593	£18,980	£82,917
Change In Property Value	£15	£29,000	£51,766	£68,885	£47,990	£197,655
Net Return	£14,675	£44,444	£68,006	£86,478	£66,970	£280,572
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	13%	17%	13%	54%

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