Semi Detached
N14
5 beds
2 baths
Ashfield Road, London N14
London, England · N14
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£45,887
↗ 19%After 5 Years
Change In Property Value
£98,828
↗ 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 | £37,704 | £38,270 | £38,844 | £39,815 | £40,810 | £195,442 |
| Total Expenses | £27,597 | £27,666 | £27,734 | £27,842 | £27,952 | £138,791 |
| Profit Before Tax | £10,107 | £10,603 | £11,110 | £11,973 | £12,858 | £56,651 |
| Profit After Tax | £8,186 | £8,589 | £8,999 | £9,698 | £10,415 | £45,887 |
| Change In Property Value | £7 | £14,500 | £25,883 | £34,443 | £23,995 | £98,828 |
| Net Return | £8,194 | £23,089 | £34,882 | £44,141 | £34,410 | £144,715 |
| 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