Terraced N22 3 beds 2 baths

Sandringham Road, Wood Green, London N22

London, England · N22

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£60,408

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£90,325

↗ 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	£53,376	£54,177	£55,531	£56,919	£58,627	£278,630
Total Expenses	£40,553	£40,645	£40,791	£40,941	£41,122	£204,052
Profit Before Tax	£12,823	£13,532	£14,740	£15,979	£17,505	£74,578
Profit After Tax	£10,386	£10,961	£11,939	£12,943	£14,179	£60,408
Change In Property Value	£9	£9	£17,500	£31,238	£41,569	£90,325
Net Return	£10,395	£10,970	£29,440	£44,181	£55,748	£150,733
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
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