Terraced
N22
3 beds
1 bath
Boundary Road, London N22
London, England · N22
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£49,668
↗ 21%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,220 | £44,883 | £46,005 | £47,156 | £48,570 | £230,834 |
| Total Expenses | £33,686 | £33,764 | £33,887 | £34,013 | £34,165 | £169,516 |
| Profit Before Tax | £10,534 | £11,119 | £12,118 | £13,142 | £14,405 | £61,318 |
| Profit After Tax | £8,532 | £9,006 | £9,816 | £10,645 | £11,668 | £49,668 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £8,539 | £9,014 | £24,316 | £36,528 | £46,111 | £124,508 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change