Terraced N13 3 beds 2 baths

Palmers Green, London N13

London, England · N13

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£60,558

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 14%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,000	£39,585	£40,179	£41,183	£42,213	£202,160
Total Expenses	£25,314	£25,385	£25,454	£25,565	£25,679	£127,397
Profit Before Tax	£13,686	£14,200	£14,724	£15,618	£16,534	£74,763
Profit After Tax	£11,086	£11,502	£11,927	£12,651	£13,392	£60,558
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£11,092	£24,502	£35,132	£43,530	£34,905	£149,162
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	11%	16%	20%	16%	69%

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