Semi Detached
N17
3 beds
1 bath
Ranelagh Road, London N17
London, England · N17
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£53,667
↗ 33%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,004 | £32,484 | £32,971 | £33,796 | £34,640 | £165,895 |
| Total Expenses | £19,788 | £19,848 | £19,907 | £20,000 | £20,095 | £99,639 |
| Profit Before Tax | £12,216 | £12,636 | £13,064 | £13,795 | £14,545 | £66,256 |
| Profit After Tax | £9,895 | £10,235 | £10,582 | £11,174 | £11,782 | £53,667 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £9,900 | £20,235 | £28,432 | £34,928 | £28,330 | £121,824 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change