Terraced
N15
3 beds
1 bath
St. Anns Road N15
London, England · N15
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£65,379
↗ 28%After 5 Years
Change In Property Value
£95,420
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,000 | £42,630 | £43,269 | £44,351 | £45,460 | £217,711 |
| Total Expenses | £27,223 | £27,298 | £27,372 | £27,491 | £27,612 | £136,996 |
| Profit Before Tax | £14,778 | £15,332 | £15,897 | £16,860 | £17,848 | £80,715 |
| Profit After Tax | £11,970 | £12,419 | £12,877 | £13,657 | £14,457 | £65,379 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £11,977 | £26,419 | £37,867 | £46,912 | £37,624 | £160,799 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change