Terraced
N13
3 beds
1 bath
Hedge Lane, London N13
London, England · N13
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£61,522
↗ 28%After 5 Years
Change In Property Value
£89,967
↗ 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 | £39,600 | £40,194 | £40,797 | £41,817 | £42,862 | £205,270 |
| Total Expenses | £25,696 | £25,767 | £25,838 | £25,950 | £26,066 | £129,317 |
| Profit Before Tax | £13,905 | £14,427 | £14,959 | £15,866 | £16,797 | £75,953 |
| Profit After Tax | £11,263 | £11,686 | £12,117 | £12,852 | £13,605 | £61,522 |
| Change In Property Value | £7 | £13,200 | £23,562 | £31,355 | £21,844 | £89,967 |
| Net Return | £11,269 | £24,886 | £35,679 | £44,206 | £35,449 | £151,489 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change