Terraced
N4
3 beds
2 baths
Roseberry Gardens, London N4
London, England · N4
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£96,159
↗ 35%After 5 Years
Change In Property Value
£112,459
↗ 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 | £54,456 | £55,273 | £56,102 | £57,504 | £58,942 | £282,277 |
| Total Expenses | £32,490 | £32,584 | £32,677 | £32,828 | £32,982 | £163,562 |
| Profit Before Tax | £21,966 | £22,689 | £23,425 | £24,676 | £25,960 | £118,715 |
| Profit After Tax | £17,792 | £18,378 | £18,974 | £19,988 | £21,027 | £96,159 |
| Change In Property Value | £8 | £16,500 | £29,453 | £39,193 | £27,305 | £112,459 |
| Net Return | £17,801 | £34,878 | £48,427 | £59,181 | £48,332 | £208,619 |
| 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