Semi Detached
N17
4 beds
2 baths
London N17
London, England · N17
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£54,250
↗ 24%After 5 Years
Change In Property Value
£70,195
↗ 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 | £43,524 | £44,177 | £45,281 | £46,413 | £47,806 | £227,201 |
| Total Expenses | £31,831 | £31,908 | £32,029 | £32,154 | £32,303 | £160,226 |
| Profit Before Tax | £11,693 | £12,269 | £13,252 | £14,260 | £15,502 | £66,975 |
| Profit After Tax | £9,471 | £9,938 | £10,734 | £11,550 | £12,557 | £54,250 |
| Change In Property Value | £7 | £7 | £13,600 | £24,276 | £32,305 | £70,195 |
| Net Return | £9,478 | £9,944 | £24,334 | £35,827 | £44,862 | £124,445 |
| 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