Terraced N22 3 beds 2 baths

Berners Road, London N22

London, England · N22

Initial Investment

First Year

£212,500First Year

Profit From Rental Income

After 5 Years

£61,997

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£87,241

↗ 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	£39,036	£39,622	£40,216	£41,221	£42,252	£202,346
Total Expenses	£24,996	£25,067	£25,136	£25,247	£25,361	£125,807
Profit Before Tax	£14,040	£14,555	£15,080	£15,974	£16,891	£76,539
Profit After Tax	£11,373	£11,789	£12,214	£12,939	£13,682	£61,997
Change In Property Value	£6	£12,800	£22,848	£30,404	£21,182	£87,241
Net Return	£11,379	£24,590	£35,063	£43,343	£34,863	£149,238
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	5%	12%	17%	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