Terraced N13 3 beds 1 bath

The Fairway, Palmers Green, London N13

London, England · N13

Initial Investment

First Year

£198,497First Year

Profit From Rental Income

After 5 Years

£55,737

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 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	£36,000	£36,540	£37,088	£38,015	£38,966	£186,609
Total Expenses	£23,405	£23,471	£23,536	£23,640	£23,745	£117,797
Profit Before Tax	£12,595	£13,069	£13,552	£14,376	£15,220	£68,812
Profit After Tax	£10,202	£10,586	£10,977	£11,644	£12,329	£55,737
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£10,208	£22,586	£32,397	£40,148	£32,186	£137,525
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