Detached
N13
0 beds
0 baths
Pymmes Road, Bowes Park Area N13
London, England · N13
View property listing
Initial Investment
£285,650First YearProfit From Rental Income
£54,080
↗ 19%After 5 Years
Change In Property Value
£115,731
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,148 | £44,810 | £45,482 | £46,619 | £47,785 | £228,845 |
| Total Expenses | £32,231 | £32,310 | £32,388 | £32,512 | £32,639 | £162,080 |
| Profit Before Tax | £11,917 | £12,500 | £13,095 | £14,108 | £15,146 | £66,765 |
| Profit After Tax | £9,652 | £10,125 | £10,607 | £11,427 | £12,268 | £54,080 |
| Change In Property Value | £8 | £16,980 | £30,310 | £40,333 | £28,099 | £115,731 |
| Net Return | £9,661 | £27,105 | £40,916 | £51,761 | £40,367 | £169,810 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change