Semi Detached
N21
3 beds
2 baths
Halstead Gardens, Southgate N21
Initial Investment
£427,599First YearProfit From Rental Income
£-133,538
↘ -31%After 5 Years
Change In Property Value
£131,078
↗ 20%After 5 Years
Return On Investment
-1%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £26,686 | £26,697 | £26,708 | £26,719 | £26,729 | £133,538 |
| Profit Before Tax | £-26,686 | £-26,697 | £-26,708 | £-26,719 | £-26,729 | £-133,538 |
| Profit After Tax | £-26,686 | £-26,697 | £-26,708 | £-26,719 | £-26,729 | £-133,538 |
| Change In Property Value | £13,200 | £13,464 | £27,467 | £35,707 | £41,241 | £131,078 |
| Net Return | £-13,486 | £-13,233 | £759 | £8,988 | £14,512 | £-2,460 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change