Terraced N17 4 beds 2 baths

St. Loy's Road, London N17

London, England · N17

Initial Investment

First Year

£256,250First Year

Profit From Rental Income

After 5 Years

£78,768

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£78,970

↗ 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	£53,556	£54,359	£55,718	£57,111	£58,825	£279,570
Total Expenses	£36,207	£36,299	£36,445	£36,596	£36,778	£182,325
Profit Before Tax	£17,349	£18,061	£19,273	£20,516	£22,047	£97,245
Profit After Tax	£14,053	£14,629	£15,611	£16,618	£17,858	£78,768
Change In Property Value	£8	£8	£15,300	£27,311	£36,343	£78,970
Net Return	£14,060	£14,637	£30,911	£43,929	£54,201	£157,738
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	5%	6%	12%	17%	21%	62%

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