Semi Detached N10 1 bed 1 bath

Cranley Gardens, London N10

London, England · N10

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£7,264

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,544	£19,008	£19,483	£93,305
Total Expenses	£16,779	£16,818	£16,856	£16,913	£16,971	£84,337
Profit Before Tax	£1,221	£1,452	£1,688	£2,095	£2,512	£8,968
Profit After Tax	£989	£1,176	£1,367	£1,697	£2,035	£7,264
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£994	£10,176	£17,433	£23,075	£16,928	£68,605
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

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