Terraced
N22
6 beds
2 baths
Palmerston Road, London N22
London, England · N22
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£69,320
↗ 20%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £60,996 | £61,911 | £63,459 | £65,045 | £66,997 | £318,407 |
| Total Expenses | £46,275 | £46,378 | £46,543 | £46,713 | £46,919 | £232,827 |
| Profit Before Tax | £14,721 | £15,533 | £16,916 | £18,332 | £20,078 | £85,581 |
| Profit After Tax | £11,924 | £12,582 | £13,702 | £14,849 | £16,263 | £69,320 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £11,934 | £12,592 | £33,702 | £50,550 | £63,771 | £172,549 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change