Terraced N19 5 beds 1 bath

St. John's Way, London N19

London, England · N19

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£48,959

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 14%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,000	£48,720	£49,451	£50,687	£51,954	£248,812
Total Expenses	£37,475	£37,560	£37,643	£37,777	£37,914	£188,369
Profit Before Tax	£10,525	£11,160	£11,808	£12,910	£14,040	£60,444
Profit After Tax	£8,525	£9,040	£9,564	£10,457	£11,372	£48,959
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,097	£136,314
Net Return	£8,535	£29,040	£45,265	£57,964	£44,469	£185,273
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	8%	13%	17%	13%	54%

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