Terraced
N22
3 beds
1 bath
Boundary Road, London N22
London, England · N22
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£70,510
↗ 29%After 5 Years
Change In Property Value
£98,828
↗ 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 | £44,220 | £44,883 | £45,557 | £46,695 | £47,863 | £229,218 |
| Total Expenses | £28,249 | £28,328 | £28,405 | £28,530 | £28,657 | £142,169 |
| Profit Before Tax | £15,971 | £16,556 | £17,151 | £18,166 | £19,206 | £87,050 |
| Profit After Tax | £12,937 | £13,410 | £13,893 | £14,714 | £15,557 | £70,510 |
| Change In Property Value | £7 | £14,500 | £25,883 | £34,443 | £23,995 | £98,828 |
| Net Return | £12,944 | £27,910 | £39,775 | £49,157 | £39,552 | £169,338 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 12% | 16% | 20% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change