Semi Detached
N21
3 beds
1 bath
Oakwood Crescent, London N21
Initial Investment
£575,549First YearProfit From Rental Income
£-171,230
↘ -30%After 5 Years
Change In Property Value
£168,813
↗ 20%After 5 Years
Return On Investment
0%
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 | £34,224 | £34,235 | £34,246 | £34,257 | £34,268 | £171,230 |
| Profit Before Tax | £-34,224 | £-34,235 | £-34,246 | £-34,257 | £-34,268 | £-171,230 |
| Profit After Tax | £-34,224 | £-34,235 | £-34,246 | £-34,257 | £-34,268 | £-171,230 |
| Change In Property Value | £17,000 | £17,340 | £35,374 | £45,986 | £53,113 | £168,813 |
| Net Return | £-17,224 | £-16,895 | £1,128 | £11,729 | £18,846 | £-2,417 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change