Semi Detached
N13
0 beds
5 baths
Green Lanes, Palmer's Green, London N13
London, England · N13
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£91,401
↗ 23%After 5 Years
Change In Property Value
£156,761
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £64,404 | £65,370 | £66,351 | £68,009 | £69,710 | £333,844 |
| Total Expenses | £43,942 | £44,051 | £44,159 | £44,335 | £44,516 | £221,003 |
| Profit Before Tax | £20,462 | £21,319 | £22,192 | £23,674 | £25,194 | £112,841 |
| Profit After Tax | £16,575 | £17,269 | £17,975 | £19,176 | £20,407 | £91,401 |
| Change In Property Value | £12 | £23,000 | £41,055 | £54,633 | £38,061 | £156,761 |
| Net Return | £16,586 | £40,269 | £59,031 | £73,809 | £58,468 | £248,162 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 10% | 15% | 18% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change