Terraced
N22
3 beds
2 baths
Eldon Road, Wood Green, London N22
London, England · N22
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£44,320
↗ 21%After 5 Years
Change In Property Value
£67,099
↗ 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 | £39,648 | £40,243 | £41,249 | £42,280 | £43,548 | £206,968 |
| Total Expenses | £30,254 | £30,325 | £30,436 | £30,550 | £30,687 | £152,251 |
| Profit Before Tax | £9,394 | £9,918 | £10,813 | £11,730 | £12,861 | £54,717 |
| Profit After Tax | £7,610 | £8,034 | £8,758 | £9,501 | £10,417 | £44,320 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £7,616 | £8,040 | £21,759 | £32,707 | £41,297 | £111,419 |
| 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