Semi Detached
N12
3 beds
1 bath
Dale Grove, London N12
London, England · N12
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£2,824
↗ 1%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,000 | £33,495 | £34,332 | £35,191 | £36,246 | £172,264 |
| Total Expenses | £33,556 | £33,617 | £33,712 | £33,809 | £33,925 | £168,619 |
| Profit Before Tax | £-556 | £-122 | £621 | £1,382 | £2,322 | £3,646 |
| Profit After Tax | £-556 | £-122 | £503 | £1,120 | £1,881 | £2,824 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-549 | £-115 | £15,503 | £27,895 | £37,511 | £80,246 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change