Semi Detached
N17
4 beds
2 baths
2 Mafeking Road, London N17
London, England · N17
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£53,820
↗ 24%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,200 | £43,848 | £44,944 | £46,068 | £47,450 | £225,510 |
| Total Expenses | £31,601 | £31,677 | £31,797 | £31,921 | £32,069 | £159,065 |
| Profit Before Tax | £11,599 | £12,171 | £13,147 | £14,147 | £15,380 | £66,445 |
| Profit After Tax | £9,395 | £9,859 | £10,649 | £11,459 | £12,458 | £53,820 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £9,402 | £9,865 | £24,149 | £35,557 | £44,526 | £123,500 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change