Terraced N17 2 beds 1 bath

Kevelioc Road, London N17

London, England · N17

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£61,641

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 14%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,252	£33,751	£34,257	£35,113	£35,991	£172,365
Total Expenses	£19,108	£19,171	£19,232	£19,328	£19,426	£96,264
Profit Before Tax	£14,144	£14,580	£15,025	£15,786	£16,565	£76,100
Profit After Tax	£11,456	£11,810	£12,171	£12,786	£13,418	£61,641
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£11,461	£21,310	£29,128	£35,352	£29,139	£126,390
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	7%	14%	19%	23%	19%	82%

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