Semi Detached N17 4 beds 2 baths

2 Mafeking Road, London N17

London, England · N17

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£73,171

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£92,012

↗ 14%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,200	£43,848	£44,506	£45,618	£46,759	£223,931
Total Expenses	£26,538	£26,615	£26,691	£26,813	£26,938	£133,596
Profit Before Tax	£16,662	£17,233	£17,814	£18,805	£19,821	£90,335
Profit After Tax	£13,496	£13,958	£14,430	£15,232	£16,055	£73,171
Change In Property Value	£7	£13,500	£24,098	£32,067	£22,340	£92,012
Net Return	£13,503	£27,459	£38,527	£47,299	£38,395	£165,183
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	6%	12%	17%	21%	17%	73%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change