Terraced N13 6 beds 2 baths

Dorchester Avenue, London N13

London, England · N13

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£79,842

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£115,867

↗ 14%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,000	£51,765	£52,541	£53,855	£55,201	£264,363
Total Expenses	£32,949	£33,038	£33,126	£33,267	£33,413	£165,792
Profit Before Tax	£18,051	£18,727	£19,416	£20,588	£21,789	£98,571
Profit After Tax	£14,622	£15,169	£15,727	£16,676	£17,649	£79,842
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£14,630	£32,169	£46,072	£57,057	£45,781	£195,709
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	5%	11%	16%	20%	16%	68%

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