Semi Detached N13 5 beds 5 baths

Green Lanes, Palmers Green N13

London, England · N13

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£87,305

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£149,945

↗ 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	£61,596	£62,520	£63,458	£65,044	£66,670	£319,288
Total Expenses	£42,052	£42,157	£42,261	£42,430	£42,603	£211,504
Profit Before Tax	£19,544	£20,363	£21,197	£22,614	£24,067	£107,785
Profit After Tax	£15,831	£16,494	£17,169	£18,317	£19,494	£87,305
Change In Property Value	£11	£22,000	£39,270	£52,258	£36,406	£149,945
Net Return	£15,842	£38,494	£56,440	£70,575	£55,900	£237,251
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	18%	15%	62%

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