Terraced
N17
4 beds
1 bath
Fairbanks Road, London N17
London, England · N17
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£53,400
↗ 31%After 5 Years
Change In Property Value
£54,195
↗ 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 | £36,756 | £37,307 | £38,240 | £39,196 | £40,372 | £191,871 |
| Total Expenses | £25,005 | £25,072 | £25,176 | £25,282 | £25,410 | £125,945 |
| Profit Before Tax | £11,751 | £12,236 | £13,064 | £13,914 | £14,961 | £65,926 |
| Profit After Tax | £9,518 | £9,911 | £10,582 | £11,270 | £12,119 | £53,400 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £9,524 | £9,916 | £21,082 | £30,013 | £37,060 | £107,595 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 6% | 6% | 12% | 17% | 22% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change