Terraced
N17
3 beds
1 bath
Durban Road, White Hart Lane, London N17
London, England · N17
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£71,684
↗ 40%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,496 | £39,073 | £39,660 | £40,651 | £41,667 | £199,547 |
| Total Expenses | £22,046 | £22,116 | £22,185 | £22,295 | £22,407 | £111,048 |
| Profit Before Tax | £16,450 | £16,957 | £17,475 | £18,356 | £19,260 | £88,499 |
| Profit After Tax | £13,325 | £13,735 | £14,154 | £14,869 | £15,601 | £71,684 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £13,330 | £24,736 | £33,790 | £40,998 | £33,804 | £146,657 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 7% | 14% | 19% | 23% | 19% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change