Terraced
N15
0 beds
0 baths
Philip Lane, Tottenham, London, UK N15
London, England · N15
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£89,484
↗ 28%After 5 Years
Change In Property Value
£129,498
↗ 14%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £57,000 | £57,855 | £58,723 | £60,191 | £61,696 | £295,464 |
| Total Expenses | £36,766 | £36,864 | £36,961 | £37,119 | £37,280 | £184,990 |
| Profit Before Tax | £20,234 | £20,991 | £21,762 | £23,072 | £24,416 | £110,474 |
| Profit After Tax | £16,389 | £17,003 | £17,627 | £18,689 | £19,777 | £89,484 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £16,399 | £36,003 | £51,542 | £63,820 | £51,219 | £218,983 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change