Semi Detached
N22
5 beds
5 baths
Whittington Road, Bowes Park N22
London, England · N22
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£104,263
↗ 24%After 5 Years
Change In Property Value
£170,393
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £71,256 | £72,325 | £73,410 | £75,245 | £77,126 | £369,362 |
| Total Expenses | £47,844 | £47,964 | £48,082 | £48,276 | £48,475 | £240,642 |
| Profit Before Tax | £23,412 | £24,361 | £25,327 | £26,968 | £28,651 | £128,719 |
| Profit After Tax | £18,963 | £19,732 | £20,515 | £21,844 | £23,207 | £104,263 |
| Change In Property Value | £13 | £25,000 | £44,625 | £59,384 | £41,371 | £170,393 |
| Net Return | £18,976 | £44,733 | £65,141 | £81,228 | £64,578 | £274,655 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 10% | 15% | 18% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change