Terraced
N17
3 beds
1 bath
Argyle Road, London N17
London, England · N17
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£78,416
↗ 40%After 5 Years
Change In Property Value
£81,782
↗ 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 | £42,000 | £42,630 | £43,269 | £44,351 | £45,460 | £217,711 |
| Total Expenses | £24,003 | £24,079 | £24,153 | £24,272 | £24,393 | £120,900 |
| Profit Before Tax | £17,997 | £18,551 | £19,116 | £20,079 | £21,067 | £96,810 |
| Profit After Tax | £14,577 | £15,026 | £15,484 | £16,264 | £17,064 | £78,416 |
| Change In Property Value | £6 | £11,999 | £21,418 | £28,502 | £19,856 | £81,782 |
| Net Return | £14,583 | £27,026 | £36,903 | £44,766 | £36,920 | £160,198 |
| 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