Terraced
N19
5 beds
1 bath
St. John's Way, London N19
London, England · N19
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£18,765
↗ 6%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £45,600 | £46,284 | £47,441 | £48,627 | £50,086 | £238,038 |
| Total Expenses | £42,751 | £42,831 | £42,958 | £43,087 | £43,244 | £214,871 |
| Profit Before Tax | £2,849 | £3,453 | £4,483 | £5,540 | £6,842 | £23,167 |
| Profit After Tax | £2,307 | £2,797 | £3,632 | £4,487 | £5,542 | £18,765 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £2,317 | £2,806 | £22,632 | £38,403 | £50,674 | £116,833 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change