Terraced N15 3 beds 1 bath

St. Anns Road N15

London, England · N15

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£45,237

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 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	£42,000	£42,630	£43,696	£44,788	£46,132	£219,246
Total Expenses	£32,473	£32,547	£32,664	£32,785	£32,930	£163,398
Profit Before Tax	£9,528	£10,083	£11,031	£12,004	£13,202	£55,848
Profit After Tax	£7,717	£8,167	£8,935	£9,723	£10,694	£45,237
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£7,724	£8,174	£22,936	£34,713	£43,949	£117,497
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	4%	10%	15%	19%	50%

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