Terraced
N22
3 beds
2 baths
Nightingale Road, Haringey, London, London The Metropolis N22
London, England · N22
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£54,011
↗ 29%After 5 Years
Change In Property Value
£76,336
↗ 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 | £34,164 | £34,676 | £35,197 | £36,077 | £36,978 | £177,092 |
| Total Expenses | £21,934 | £21,998 | £22,060 | £22,159 | £22,260 | £110,412 |
| Profit Before Tax | £12,230 | £12,678 | £13,136 | £13,918 | £14,719 | £66,680 |
| Profit After Tax | £9,906 | £10,269 | £10,640 | £11,273 | £11,922 | £54,011 |
| Change In Property Value | £6 | £11,200 | £19,992 | £26,604 | £18,534 | £76,336 |
| Net Return | £9,912 | £21,470 | £30,633 | £37,877 | £30,456 | £130,347 |
| 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