Detached
N4
3 beds
1 bath
Roseberry Gardens, London N4
London, England · N4
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£58,075
↗ 22%After 5 Years
Change In Property Value
£82,583
↗ 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 | £49,596 | £50,340 | £51,598 | £52,888 | £54,475 | £258,898 |
| Total Expenses | £37,200 | £37,285 | £37,422 | £37,562 | £37,731 | £187,201 |
| Profit Before Tax | £12,396 | £13,054 | £14,176 | £15,326 | £16,744 | £71,697 |
| Profit After Tax | £10,041 | £10,574 | £11,483 | £12,414 | £13,562 | £58,075 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £10,049 | £10,582 | £27,483 | £40,975 | £51,568 | £140,658 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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