Semi Detached
N13
4 beds
3 baths
The Fairway, London N13
London, England · N13
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£33,810
↗ 15%After 5 Years
Change In Property Value
£70,712
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,364 | £38,939 | £39,913 | £40,911 | £42,138 | £200,265 |
| Total Expenses | £31,514 | £31,583 | £31,691 | £31,802 | £31,935 | £158,524 |
| Profit Before Tax | £6,850 | £7,357 | £8,222 | £9,109 | £10,203 | £41,741 |
| Profit After Tax | £5,549 | £5,959 | £6,660 | £7,378 | £8,264 | £33,810 |
| Change In Property Value | £7 | £7 | £13,700 | £24,455 | £32,543 | £70,712 |
| Net Return | £5,556 | £5,966 | £20,360 | £31,833 | £40,807 | £104,522 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change