Terraced N17 4 beds 3 baths

Dawlish Road, London N17

London, England · N17

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£91,152

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£94,738

↗ 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	£48,648	£49,378	£50,118	£51,371	£52,656	£252,171
Total Expenses	£27,726	£27,812	£27,896	£28,032	£28,171	£139,638
Profit Before Tax	£20,922	£21,566	£22,222	£23,339	£24,485	£112,534
Profit After Tax	£16,946	£17,468	£18,000	£18,905	£19,833	£91,152
Change In Property Value	£7	£13,900	£24,812	£33,017	£23,002	£94,738
Net Return	£16,953	£31,368	£42,812	£51,922	£42,835	£185,890
Return From Rental Income (%)	7%	8%	8%	8%	9%	39%
Total Net Return (%)	7%	14%	18%	22%	18%	80%

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