Terraced
N4
5 beds
2 baths
Ashfield Road, Haringey N4
London, England · N4
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£104,496
↗ 35%After 5 Years
Change In Property Value
£122,001
↗ 14%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £59,076 | £59,962 | £60,862 | £62,383 | £63,943 | £306,226 |
| Total Expenses | £35,204 | £35,305 | £35,406 | £35,568 | £35,735 | £177,218 |
| Profit Before Tax | £23,872 | £24,657 | £25,456 | £26,815 | £28,208 | £129,008 |
| Profit After Tax | £19,336 | £19,972 | £20,619 | £21,720 | £22,848 | £104,496 |
| Change In Property Value | £9 | £17,900 | £31,952 | £42,519 | £29,621 | £122,001 |
| Net Return | £19,345 | £37,872 | £52,571 | £64,239 | £52,470 | £226,497 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 6% | 13% | 17% | 21% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change