Detached N4 3 beds 1 bath

Roseberry Gardens, London N4

London, England · N4

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£81,052

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 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	£49,596	£50,340	£51,095	£52,372	£53,682	£257,085
Total Expenses	£31,200	£31,286	£31,372	£31,510	£31,652	£157,021
Profit Before Tax	£18,396	£19,053	£19,723	£20,862	£22,030	£100,064
Profit After Tax	£14,901	£15,433	£15,975	£16,898	£17,844	£81,052
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£14,909	£31,433	£44,536	£54,904	£44,321	£190,103
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	6%	12%	17%	20%	17%	71%

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