Detached
N17
3 beds
1 bath
Sperling Road, London N17
London, England · N17
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£33,906
↗ 17%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,800 | £35,322 | £36,205 | £37,110 | £38,223 | £181,661 |
| Total Expenses | £27,785 | £27,849 | £27,948 | £28,049 | £28,171 | £139,802 |
| Profit Before Tax | £7,015 | £7,473 | £8,257 | £9,061 | £10,052 | £41,859 |
| Profit After Tax | £5,682 | £6,053 | £6,688 | £7,339 | £8,142 | £33,906 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £5,688 | £6,059 | £18,689 | £28,760 | £36,647 | £95,843 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change