Terraced
N17
3 beds
1 bath
Argyle Road, London N17
London, England · N17
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£61,313
↗ 31%After 5 Years
Change In Property Value
£61,932
↗ 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 | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £28,503 | £28,578 | £28,695 | £28,815 | £28,960 | £143,550 |
| Profit Before Tax | £13,497 | £14,052 | £15,001 | £15,973 | £17,172 | £75,695 |
| Profit After Tax | £10,933 | £11,383 | £12,151 | £12,938 | £13,909 | £61,313 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £10,939 | £11,389 | £24,150 | £34,357 | £42,411 | £123,245 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 6% | 6% | 12% | 17% | 21% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change