Terraced N14 4 beds 1 bath

Harlech Road, London N14

London, England · N14

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£83,255

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£143,130

↗ 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	£58,800	£59,682	£60,577	£62,092	£63,644	£304,795
Total Expenses	£40,164	£40,264	£40,364	£40,526	£40,692	£202,011
Profit Before Tax	£18,636	£19,418	£20,213	£21,566	£22,952	£102,784
Profit After Tax	£15,095	£15,728	£16,373	£17,468	£18,591	£83,255
Change In Property Value	£11	£21,000	£37,485	£49,882	£34,751	£143,130
Net Return	£15,106	£36,728	£53,858	£67,350	£53,342	£226,385
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	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