Semi Detached
N13
5 beds
5 baths
Green Lanes, Palmers Green N13
London, England · N13
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£55,535
↗ 15%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £61,596 | £62,520 | £64,083 | £65,685 | £67,656 | £321,539 |
| Total Expenses | £50,302 | £50,406 | £50,573 | £50,744 | £50,952 | £252,977 |
| Profit Before Tax | £11,294 | £12,114 | £13,510 | £14,941 | £16,704 | £68,562 |
| Profit After Tax | £9,148 | £9,812 | £10,943 | £12,102 | £13,530 | £55,535 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £9,159 | £9,823 | £32,943 | £51,373 | £65,788 | £169,087 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change