Terraced
N22
2 beds
2 baths
Homelink Terrace, Wood Green N22
London, England · N22
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£45,498
↗ 29%After 5 Years
Change In Property Value
£64,749
↗ 14%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,980 | £29,415 | £29,856 | £30,602 | £31,367 | £150,220 |
| Total Expenses | £18,681 | £18,737 | £18,791 | £18,877 | £18,964 | £94,050 |
| Profit Before Tax | £10,299 | £10,678 | £11,064 | £11,726 | £12,404 | £56,170 |
| Profit After Tax | £8,342 | £8,649 | £8,962 | £9,498 | £10,047 | £45,498 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £8,347 | £18,149 | £25,920 | £32,064 | £25,768 | £110,247 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change