Semi Detached
N10
1 bed
1 bath
Cranley Gardens, London N10
London, England · N10
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-7,313
↘ -5%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £20,154 | £20,192 | £20,249 | £20,306 | £20,375 | £101,276 |
| Profit Before Tax | £-2,154 | £-1,922 | £-1,522 | £-1,112 | £-604 | £-7,313 |
| Profit After Tax | £-2,154 | £-1,922 | £-1,522 | £-1,112 | £-604 | £-7,313 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-2,149 | £-1,918 | £7,478 | £14,954 | £20,774 | £39,139 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change