Detached
NW2
4 beds
2 baths
Park Side, Dollis Hill NW2
London, England · NW2
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£50,324
↗ 15%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
45%
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 | £58,265 | £59,722 | £61,513 | £292,348 |
| Total Expenses | £45,775 | £45,871 | £46,024 | £46,180 | £46,370 | £230,221 |
| Profit Before Tax | £10,229 | £10,973 | £12,241 | £13,541 | £15,143 | £62,128 |
| Profit After Tax | £8,285 | £8,888 | £9,916 | £10,969 | £12,266 | £50,324 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £8,295 | £8,898 | £29,916 | £46,669 | £59,773 | £153,552 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 17% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change