Semi Detached N14 4 beds 3 baths

Chase Way, London N14

London, England · N14

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£59,095

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£126,091

↗ 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	£48,096	£48,817	£49,550	£50,788	£52,058	£249,310
Total Expenses	£35,071	£35,156	£35,240	£35,374	£35,512	£176,353
Profit Before Tax	£13,025	£13,661	£14,310	£15,415	£16,547	£72,957
Profit After Tax	£10,550	£11,066	£11,591	£12,486	£13,403	£59,095
Change In Property Value	£9	£18,500	£33,023	£43,944	£30,614	£126,091
Net Return	£10,559	£29,566	£44,614	£56,430	£44,017	£185,186
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	9%	14%	18%	14%	59%

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