Semi Detached
N22
3 beds
1 bath
Stirling Road, London N22
London, England · N22
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£53,212
↗ 25%After 5 Years
Change In Property Value
£88,604
↗ 14%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,056 | £37,612 | £38,176 | £39,130 | £40,109 | £192,083 |
| Total Expenses | £25,119 | £25,187 | £25,254 | £25,360 | £25,468 | £126,389 |
| Profit Before Tax | £11,937 | £12,424 | £12,922 | £13,770 | £14,640 | £65,694 |
| Profit After Tax | £9,669 | £10,064 | £10,467 | £11,154 | £11,859 | £53,212 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £9,675 | £23,064 | £33,672 | £42,034 | £33,371 | £141,816 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 25% |
| Total Net Return (%) | 4% | 11% | 16% | 19% | 15% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change