Terraced
N13
3 beds
1 bath
Hedge Lane, London N13
London, England · N13
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£42,531
↗ 19%After 5 Years
Change In Property Value
£68,131
↗ 10%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,600 | £40,194 | £41,199 | £42,229 | £43,496 | £206,717 |
| Total Expenses | £30,646 | £30,716 | £30,828 | £30,942 | £31,079 | £154,210 |
| Profit Before Tax | £8,955 | £9,478 | £10,371 | £11,287 | £12,417 | £52,507 |
| Profit After Tax | £7,253 | £7,677 | £8,401 | £9,143 | £10,058 | £42,531 |
| Change In Property Value | £7 | £7 | £13,200 | £23,562 | £31,355 | £68,131 |
| Net Return | £7,260 | £7,683 | £21,601 | £32,705 | £41,412 | £110,662 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change