Terraced
N4
5 beds
2 baths
Ashfield Road, Haringey N4
London, England · N4
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£78,886
↗ 26%After 5 Years
Change In Property Value
£92,390
↗ 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 | £59,076 | £59,962 | £61,461 | £62,998 | £64,888 | £308,385 |
| Total Expenses | £41,917 | £42,017 | £42,177 | £42,342 | £42,542 | £210,995 |
| Profit Before Tax | £17,159 | £17,945 | £19,284 | £20,656 | £22,346 | £97,390 |
| Profit After Tax | £13,899 | £14,536 | £15,620 | £16,731 | £18,100 | £78,886 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £13,908 | £14,545 | £33,520 | £48,683 | £60,619 | £171,275 |
| 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