Terraced N17 4 beds 3 baths

Dawlish Road, London N17

London, England · N17

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£71,339

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£71,744

↗ 10%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,648	£49,378	£50,612	£51,877	£53,434	£253,949
Total Expenses	£32,939	£33,023	£33,158	£33,295	£33,461	£165,876
Profit Before Tax	£15,709	£16,354	£17,455	£18,582	£19,972	£88,073
Profit After Tax	£12,724	£13,247	£14,138	£15,052	£16,178	£71,339
Change In Property Value	£7	£7	£13,900	£24,812	£33,018	£71,744
Net Return	£12,731	£13,254	£28,038	£39,864	£49,195	£143,083
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	5%	6%	12%	17%	21%	62%

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