Terraced N4 4 beds 2 baths

Hermitage Road, Harringay N4

London, England · N4

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£99,114

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£115,867

↗ 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	£56,100	£56,941	£57,796	£59,241	£60,722	£290,799
Total Expenses	£33,459	£33,555	£33,651	£33,806	£33,965	£168,436
Profit Before Tax	£22,641	£23,386	£24,145	£25,435	£26,757	£122,363
Profit After Tax	£18,339	£18,943	£19,557	£20,602	£21,673	£99,114
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£18,348	£35,943	£49,902	£60,983	£49,805	£214,981
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	6%	13%	17%	21%	17%	75%

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