Semi Detached
N14
4 beds
3 baths
The Woodlands, London N14
London, England · N14
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£50,852
↗ 19%After 5 Years
Change In Property Value
£109,051
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,604 | £42,228 | £42,861 | £43,933 | £45,031 | £215,658 |
| Total Expenses | £30,400 | £30,475 | £30,549 | £30,667 | £30,787 | £152,878 |
| Profit Before Tax | £11,204 | £11,753 | £12,313 | £13,267 | £14,244 | £62,780 |
| Profit After Tax | £9,075 | £9,520 | £9,973 | £10,746 | £11,538 | £50,852 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £9,083 | £25,520 | £38,533 | £48,751 | £38,015 | £159,903 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 14% | 18% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change