Terraced
N15
4 beds
2 baths
Rowley Road, Tottenham N15
London, England · N15
View property listing
Initial Investment
£243,997First YearProfit From Rental Income
£47,267
↗ 19%After 5 Years
Change In Property Value
£75,356
↗ 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 | £43,800 | £44,457 | £45,568 | £46,708 | £48,109 | £228,642 |
| Total Expenses | £33,843 | £33,920 | £34,042 | £34,167 | £34,317 | £170,288 |
| Profit Before Tax | £9,957 | £10,537 | £11,527 | £12,541 | £13,792 | £58,354 |
| Profit After Tax | £8,066 | £8,535 | £9,337 | £10,158 | £11,171 | £47,267 |
| Change In Property Value | £7 | £7 | £14,600 | £26,061 | £34,680 | £75,356 |
| Net Return | £8,073 | £8,542 | £23,937 | £36,220 | £45,851 | £122,623 |
| 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