Terraced N22 6 beds 2 baths

Palmerston Road, London N22

London, England · N22

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£108,119

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£149,945

↗ 14%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£67,104	£68,111	£69,132	£70,861	£72,632	£347,839
Total Expenses	£42,603	£42,716	£42,828	£43,012	£43,200	£214,359
Profit Before Tax	£24,501	£25,395	£26,304	£27,849	£29,432	£133,481
Profit After Tax	£19,846	£20,570	£21,306	£22,557	£23,840	£108,119
Change In Property Value	£11	£22,000	£39,270	£52,258	£36,406	£149,945
Net Return	£19,857	£42,570	£60,576	£74,815	£60,246	£258,065
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	11%	16%	20%	16%	68%

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