Terraced N22 3 beds 2 baths

Eldon Road, Wood Green, London N22

London, England · N22

Initial Investment

First Year

£233,150First Year

Profit From Rental Income

After 5 Years

£67,913

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£95,284

↗ 14%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,636	£43,276	£43,925	£45,023	£46,148	£221,007
Total Expenses	£27,254	£27,330	£27,406	£27,526	£27,649	£137,165
Profit Before Tax	£15,382	£15,945	£16,519	£17,497	£18,499	£83,843
Profit After Tax	£12,459	£12,916	£13,380	£14,173	£14,984	£67,913
Change In Property Value	£7	£13,980	£24,955	£33,207	£23,134	£95,284
Net Return	£12,466	£26,896	£38,335	£47,380	£38,119	£163,196
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	5%	12%	16%	20%	16%	70%

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