Terraced N17 2 beds 1 bath

Siward Road, London N17

London, England · N17

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£51,553

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 14%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,996	£28,416	£28,842	£29,563	£30,302	£145,120
Total Expenses	£16,170	£16,224	£16,277	£16,360	£16,444	£81,474
Profit Before Tax	£11,826	£12,192	£12,565	£13,204	£13,858	£63,645
Profit After Tax	£9,579	£9,875	£10,178	£10,695	£11,225	£51,553
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£9,583	£17,875	£24,458	£29,698	£24,464	£106,078
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	7%	14%	19%	23%	19%	83%

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