Semi Detached N13 0 beds 5 baths

Green Lanes, Palmer's Green, London N13

London, England · N13

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£142,486

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 10%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£86,556	£87,854	£90,051	£92,302	£95,071	£451,834
Total Expenses	£54,782	£54,923	£55,154	£55,390	£55,677	£275,925
Profit Before Tax	£31,774	£32,931	£34,897	£36,912	£39,394	£175,909
Profit After Tax	£25,737	£26,674	£28,267	£29,899	£31,909	£142,486
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£25,749	£26,686	£51,267	£70,955	£86,543	£261,199
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	6%	7%	13%	18%	22%	65%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change