Terraced N17 2 beds 1 bath

Rowland Hill Avenue, London N17

London, England · N17

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£48,621

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£49,550

↗ 10%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,600	£34,104	£34,957	£35,831	£36,905	£175,397
Total Expenses	£22,904	£22,966	£23,062	£23,160	£23,278	£115,370
Profit Before Tax	£10,696	£11,138	£11,895	£12,670	£13,627	£60,026
Profit After Tax	£8,664	£9,022	£9,635	£10,263	£11,038	£48,621
Change In Property Value	£5	£5	£9,600	£17,136	£22,804	£49,550
Net Return	£8,669	£9,027	£19,235	£27,399	£33,841	£98,171
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	6%	6%	12%	18%	22%	63%

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