Semi Detached N13 4 beds 3 baths

The Fairway, London N13

London, England · N13

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£53,594

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£93,375

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,364	£38,939	£39,524	£40,512	£41,524	£198,863
Total Expenses	£26,376	£26,446	£26,515	£26,624	£26,736	£132,698
Profit Before Tax	£11,988	£12,493	£13,009	£13,887	£14,788	£66,165
Profit After Tax	£9,710	£10,119	£10,537	£11,249	£11,978	£53,594
Change In Property Value	£7	£13,700	£24,455	£32,542	£22,671	£93,375
Net Return	£9,717	£23,820	£34,992	£43,791	£34,650	£146,969
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	64%

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