Semi Detached
N12
4 beds
2 baths
Crescent Way, London, London N12
London, England · N12
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£20,913
↗ 10%After 5 Years
Change In Property Value
£87,241
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,164 | £28,586 | £29,015 | £29,741 | £30,484 | £145,991 |
| Total Expenses | £23,908 | £23,963 | £24,016 | £24,099 | £24,184 | £120,171 |
| Profit Before Tax | £4,256 | £4,623 | £4,999 | £5,641 | £6,300 | £25,819 |
| Profit After Tax | £3,447 | £3,745 | £4,049 | £4,570 | £5,103 | £20,913 |
| Change In Property Value | £6 | £12,800 | £22,848 | £30,404 | £21,182 | £87,241 |
| Net Return | £3,453 | £16,545 | £26,897 | £34,974 | £26,285 | £108,154 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change