Semi Detached
NW2
3 beds
6 baths
Dollis Hill Lane, London NW2
London, England · NW2
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£53,687
↗ 10%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £78,000 | £79,170 | £81,149 | £83,178 | £85,673 | £407,171 |
| Total Expenses | £67,813 | £67,941 | £68,150 | £68,364 | £68,624 | £340,890 |
| Profit Before Tax | £10,188 | £11,229 | £13,000 | £14,814 | £17,050 | £66,280 |
| Profit After Tax | £8,252 | £9,095 | £10,530 | £12,000 | £13,810 | £53,687 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £8,267 | £9,110 | £40,530 | £65,551 | £85,071 | £208,530 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 7% | 12% | 16% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change