Semi Detached N22 5 beds 5 baths

Whittington Road, Bowes Park N22

London, England · N22

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£68,194

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£129,036

↗ 10%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£71,256	£72,325	£74,133	£75,986	£78,266	£371,966
Total Expenses	£57,219	£57,338	£57,529	£57,726	£57,964	£287,776
Profit Before Tax	£14,037	£14,987	£16,604	£18,261	£20,302	£84,190
Profit After Tax	£11,370	£12,140	£13,449	£14,791	£16,444	£68,194
Change In Property Value	£13	£13	£25,001	£44,626	£59,384	£129,036
Net Return	£11,382	£12,152	£38,449	£59,417	£75,829	£197,229
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	13%	17%	45%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change