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
£21,322
↗ 10%After 5 Years
Change In Property Value
£65,034
↗ 10%After 5 Years
Return On Investment
41%
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 | £34,083 | £34,935 | £35,983 | £171,012 |
| Total Expenses | £28,771 | £28,832 | £28,926 | £29,022 | £29,137 | £144,688 |
| Profit Before Tax | £3,989 | £4,420 | £5,157 | £5,913 | £6,845 | £26,323 |
| Profit After Tax | £3,231 | £3,580 | £4,177 | £4,789 | £5,545 | £21,322 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £3,237 | £3,586 | £16,777 | £27,281 | £35,474 | £86,356 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change