Semi Detached
N12
4 beds
2 baths
Crescent Way, London, London N12
London, England · N12
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£2,088
↗ 1%After 5 Years
Change In Property Value
£66,066
↗ 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 | £28,164 | £28,586 | £29,301 | £30,034 | £30,935 | £147,020 |
| Total Expenses | £28,708 | £28,762 | £28,844 | £28,929 | £29,029 | £144,273 |
| Profit Before Tax | £-544 | £-176 | £457 | £1,105 | £1,905 | £2,747 |
| Profit After Tax | £-544 | £-176 | £370 | £895 | £1,543 | £2,088 |
| Change In Property Value | £6 | £6 | £12,800 | £22,848 | £30,405 | £66,066 |
| Net Return | £-538 | £-169 | £13,170 | £23,744 | £31,948 | £68,155 |
| 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