Terraced
N4
3 beds
2 baths
Roseberry Gardens, Haringey, London N4
London, England · N4
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£70,268
↗ 26%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £52,800 | £53,592 | £54,932 | £56,305 | £57,994 | £275,623 |
| Total Expenses | £37,520 | £37,611 | £37,755 | £37,904 | £38,083 | £188,873 |
| Profit Before Tax | £15,280 | £15,981 | £17,176 | £18,401 | £19,911 | £86,750 |
| Profit After Tax | £12,377 | £12,945 | £13,913 | £14,905 | £16,128 | £70,268 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £12,385 | £12,953 | £29,913 | £43,466 | £54,134 | £152,850 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change