Terraced
N13
3 beds
1 bath
The Fairway, Palmers Green, London N13
London, England · N13
View property listing
Initial Investment
£198,497First YearProfit From Rental Income
£38,473
↗ 19%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £27,905 | £27,970 | £28,072 | £28,177 | £28,303 | £140,427 |
| Profit Before Tax | £8,095 | £8,570 | £9,381 | £10,213 | £11,239 | £47,498 |
| Profit After Tax | £6,557 | £6,941 | £7,599 | £8,272 | £9,103 | £38,473 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £6,563 | £6,947 | £19,599 | £29,693 | £37,608 | £100,410 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change