Terraced
N10
4 beds
2 baths
George Crescent, London N10
London, England · N10
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£14,023
↗ 5%After 5 Years
Change In Property Value
£105,643
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,996 | £31,461 | £31,933 | £32,731 | £33,549 | £160,670 |
| Total Expenses | £28,535 | £28,594 | £28,652 | £28,742 | £28,834 | £143,357 |
| Profit Before Tax | £2,461 | £2,867 | £3,281 | £3,989 | £4,715 | £17,313 |
| Profit After Tax | £1,993 | £2,322 | £2,658 | £3,231 | £3,819 | £14,023 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £2,001 | £17,822 | £30,326 | £40,049 | £29,469 | £119,667 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change