Semi Detached
N21
3 beds
2 baths
Halstead Gardens, Southgate N21
Initial Investment
£427,599First YearProfit From Rental Income
£-108,790
↘ -25%After 5 Years
Change In Property Value
£182,115
↗ 28%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £21,736 | £21,748 | £21,758 | £21,769 | £21,779 | £108,790 |
| Profit Before Tax | £-21,736 | £-21,748 | £-21,758 | £-21,769 | £-21,779 | £-108,790 |
| Profit After Tax | £-21,736 | £-21,748 | £-21,758 | £-21,769 | £-21,779 | £-108,790 |
| Change In Property Value | £19,800 | £33,990 | £42,827 | £45,397 | £40,101 | £182,115 |
| Net Return | £-1,936 | £12,242 | £21,069 | £23,628 | £18,321 | £73,325 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 0% | 3% | 5% | 6% | 4% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change