Terraced
N10
4 beds
2 baths
George Crescent, London N10
London, England · N10
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£-10,728
↘ -4%After 5 Years
Change In Property Value
£80,002
↗ 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 | £30,996 | £31,461 | £32,247 | £33,054 | £34,045 | £161,803 |
| Total Expenses | £34,348 | £34,406 | £34,495 | £34,587 | £34,697 | £172,532 |
| Profit Before Tax | £-3,352 | £-2,945 | £-2,248 | £-1,533 | £-651 | £-10,728 |
| Profit After Tax | £-3,352 | £-2,945 | £-2,248 | £-1,533 | £-651 | £-10,728 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £-3,344 | £-2,937 | £13,253 | £26,135 | £36,167 | £69,274 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| 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