Terraced N22 3 beds 2 baths

Crawley Road, London N22

London, England · N22

Initial Investment

First Year

£285,982First Year

Profit From Rental Income

After 5 Years

£58,634

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£87,739

↗ 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	£51,852	£52,630	£53,946	£55,294	£56,953	£270,674
Total Expenses	£39,407	£39,496	£39,639	£39,784	£39,961	£198,287
Profit Before Tax	£12,445	£13,134	£14,307	£15,510	£16,992	£72,387
Profit After Tax	£10,080	£10,638	£11,589	£12,563	£13,764	£58,634
Change In Property Value	£8	£8	£16,999	£30,344	£40,379	£87,739
Net Return	£10,089	£10,647	£28,588	£42,907	£54,143	£146,373
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	51%

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