Semi Detached
N17
4 beds
2 baths
London N17
London, England · N17
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£73,744
↗ 33%After 5 Years
Change In Property Value
£92,694
↗ 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 | £43,524 | £44,177 | £44,840 | £45,961 | £47,110 | £225,610 |
| Total Expenses | £26,731 | £26,809 | £26,886 | £27,008 | £27,134 | £134,568 |
| Profit Before Tax | £16,793 | £17,368 | £17,954 | £18,952 | £19,976 | £91,042 |
| Profit After Tax | £13,602 | £14,068 | £14,543 | £15,351 | £16,180 | £73,744 |
| Change In Property Value | £7 | £13,600 | £24,276 | £32,305 | £22,506 | £92,694 |
| Net Return | £13,609 | £27,668 | £38,819 | £47,656 | £38,686 | £166,438 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change