Terraced
N17
4 beds
2 baths
St. Loy's Road, London N17
London, England · N17
View property listing
Initial Investment
£256,250First YearProfit From Rental Income
£100,577
↗ 39%After 5 Years
Change In Property Value
£104,280
↗ 14%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £53,556 | £54,359 | £55,175 | £56,554 | £57,968 | £277,612 |
| Total Expenses | £30,469 | £30,562 | £30,654 | £30,802 | £30,955 | £153,443 |
| Profit Before Tax | £23,087 | £23,797 | £24,521 | £25,752 | £27,013 | £124,169 |
| Profit After Tax | £18,700 | £19,276 | £19,862 | £20,859 | £21,881 | £100,577 |
| Change In Property Value | £8 | £15,300 | £27,311 | £36,343 | £25,319 | £104,280 |
| Net Return | £18,708 | £34,576 | £47,172 | £57,202 | £47,200 | £204,857 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 7% | 13% | 18% | 22% | 18% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change