Terraced
N22
3 beds
2 baths
Sandringham Road, Wood Green, London N22
London, England · N22
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£85,563
↗ 29%After 5 Years
Change In Property Value
£119,275
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £53,376 | £54,177 | £54,989 | £56,364 | £57,773 | £276,679 |
| Total Expenses | £33,991 | £34,083 | £34,175 | £34,323 | £34,474 | £171,046 |
| Profit Before Tax | £19,385 | £20,093 | £20,814 | £22,041 | £23,299 | £105,633 |
| Profit After Tax | £15,702 | £16,276 | £16,860 | £17,853 | £18,872 | £85,563 |
| Change In Property Value | £9 | £17,500 | £31,238 | £41,569 | £28,959 | £119,275 |
| Net Return | £15,711 | £33,776 | £48,098 | £59,422 | £47,832 | £204,838 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change