Terraced N17 2 beds 1 bath

Kevelioc Road, London N17

London, England · N17

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£48,100

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£33,252	£33,751	£34,595	£35,459	£36,523	£173,580
Total Expenses	£22,671	£22,732	£22,827	£22,925	£23,042	£114,197
Profit Before Tax	£10,581	£11,019	£11,767	£12,535	£13,481	£59,383
Profit After Tax	£8,571	£8,925	£9,531	£10,153	£10,920	£48,100
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£8,576	£8,930	£19,032	£27,111	£33,486	£97,134
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