Semi Detached
N3
3 beds
1 bath
Rosemary Avenue, London N3
London, England · N3
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£71,549
↗ 25%After 5 Years
Change In Property Value
£87,744
↗ 10%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £55,248 | £56,077 | £57,479 | £58,916 | £60,683 | £288,402 |
| Total Expenses | £39,749 | £39,843 | £39,994 | £40,149 | £40,336 | £200,070 |
| Profit Before Tax | £15,499 | £16,234 | £17,485 | £18,767 | £20,347 | £88,332 |
| Profit After Tax | £12,555 | £13,149 | £14,163 | £15,201 | £16,481 | £71,549 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £12,563 | £13,158 | £31,163 | £45,547 | £56,863 | £159,293 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change