Terraced
N22
3 beds
2 baths
Berners Road, London N22
London, England · N22
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£43,598
↗ 21%After 5 Years
Change In Property Value
£66,066
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,036 | £39,622 | £40,612 | £41,627 | £42,876 | £203,773 |
| Total Expenses | £29,796 | £29,866 | £29,975 | £30,088 | £30,223 | £149,948 |
| Profit Before Tax | £9,240 | £9,756 | £10,637 | £11,539 | £12,653 | £53,825 |
| Profit After Tax | £7,485 | £7,902 | £8,616 | £9,347 | £10,249 | £43,598 |
| Change In Property Value | £6 | £6 | £12,800 | £22,848 | £30,405 | £66,066 |
| Net Return | £7,491 | £7,909 | £21,416 | £32,195 | £40,653 | £109,665 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change